84 Nelson Ave Greenville, Maine
2 bed • 1.5 bath • 6 guests
Purchase Price
Est. $NaN/mo
$35,239
Annual Revenue
Median of 21 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $273
- Occupancy
- 35%
$5k
$20k
$35k
$55k
$52,442 | $31,011 | $263 | 54.6% | 2 | 8 | 52 | 4 | 2 | $125 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.82 (34) | Profile | |
$50,647 | $26,186 | $180 | 77% | 2 | 6 | 17 | 6 | 1 | $85 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.9 (40) | Profile | |
$49,306 | $25,386 | $319 | 42.3% | 2 | 6 | 82 | 4 | 1 | $75 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.96 (89) | Profile | |
$48,322 | $29,028 | $433 | 30.6% | 2 | 6 | 72 | 2 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.4 (4) | — | |
$47,628 | $23,287 | $430 | 30.4% | 2 | 6 | 70 | 5 | 1 | $325 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.97 (63) | Profile |
Seasonality
Break-even
$3,727/mo
Avg profit / month
-$1,067/mo
Best profit month
Jul $564
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-13.67%
Cap Rate
3.07%