836 River Rd New Portland, Maine
2 bed • 2 bath • 6 guests
Purchase Price
Est. $NaN/mo
$30,613
Annual Revenue
Median of 13 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $221
- Occupancy
- 38%
$5k
$20k
$40k
$55k
$53,838 | $26,269 | $278 | 53.1% | 2 | 6 | 36 | 3 | 1 | $100 | ❌ | ✅ | ❌ | No / No | ❌ | ⭐️ 4.95 (171) | Profile | |
$46,989 | $21,319 | $277 | 46.4% | 2 | 6 | 75 | 4 | 1 | $25 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.95 (44) | Profile | |
$46,744 | $38,079 | $377 | 34% | 2 | 6 | 39 | 2 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (3) | — | |
$46,461 | $31,881 | $263 | 48.4% | 2 | 4 | 21 | 2 | 1 | $0 | ❌ | ✅ | ✅ | No / Yes | ❌ | ⭐️ 4.94 (62) | Profile | |
$45,415 | $36,912 | $370 | 33.6% | 2 | 6 | 38 | 4 | 1 | $100 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.99 (142) | Profile |
Seasonality
Break-even
$2,829/mo
Avg profit / month
-$307/mo
Best profit month
Jul $1,241
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-5.39%
Cap Rate
4.85%