854 Main St Vassalboro, Maine
3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
$40,379
Annual Revenue
Median of 18 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $330
- Occupancy
- 34%
$5k
$30k
$55k
$85k
$82,733 | $10,598 | $727 | 31.2% | 3 | 7 | 64 | 4 | 2 | $200 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (31) | Profile | |
$80,952 | $31,725 | $495 | 44.8% | 3 | 6 | 33 | 3 | 1 | $0 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 2.5 (28) | — | |
$69,619 | $46,199 | $438 | 43.5% | 3 | 6 | 53 | 4 | 1 | $175 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.99 (99) | Profile | |
$69,321 | $36,132 | $414 | 45.9% | 3 | 6 | 65 | 3 | 1 | $200 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.88 (17) | Profile | |
$68,423 | $28,668 | $431 | 43.5% | 3 | 8 | 42 | 6 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.96 (27) | Profile |
Seasonality
Break-even
$3,907/mo
Avg profit / month
-$979/mo
Best profit month
Aug $2,047
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-11.43%
Cap Rate
3.56%