879 Blackstream Rd Hermon, Maine
3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
$55,639
Annual Revenue
Median of 10 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $321
- Occupancy
- 48%
$20k
$45k
$65k
$90k
$88,125 | $34,524 | $453 | 53.3% | 3 | 9 | 53 | 8 | 2 | $200 | ❌ | ❌ | ✅ | Yes / Yes | ✅ | ⭐️ 4.92 (48) | Profile | |
$75,677 | $37,438 | $354 | 58.6% | 3 | 8 | 63 | 5 | 1 | $150 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.91 (45) | Profile | |
$67,368 | $42,660 | $406 | 45.5% | 3 | 8 | 44 | 4 | 2 | $175 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.89 (132) | Profile | |
$65,719 | $31,258 | $476 | 37.8% | 3 | 8 | 90 | 4 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (20) | — | |
$59,132 | $28,962 | $427 | 38% | 3 | 8 | 99 | 6 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.96 (46) | Profile |
Seasonality
Break-even
$4,590/mo
Avg profit / month
-$314/mo
Best profit month
Aug $5,783
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-2.04%
Cap Rate
5.88%