89 Dill Rd Stetson, Maine
3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
$40,701
Annual Revenue
Median of 9 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $226
- Occupancy
- 49%
$15k
$35k
$50k
$70k
$66,956 | $35,195 | $294 | 62.4% | 2 | 4 | 57 | 4 | 1 | $100 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.99 (67) | Profile | |
$56,275 | $31,045 | $298 | 51.8% | 2 | 6 | 60 | 3 | 2 | $99 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.94 (242) | Profile | |
$53,566 | $36,634 | $210 | 70% | 3 | 7 | 52 | 2 | 2 | $75 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.92 (119) | Profile | |
$45,726 | $12,016 | $245 | 51.2% | 2 | 6 | 37 | 4 | 1 | $150 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.96 (103) | Profile | |
$40,701 | $22,030 | $273 | 40.8% | 4 | 10 | 119 | 6 | 3 | $100 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.89 (72) | Profile |
Seasonality
Break-even
$2,849/mo
Avg profit / month
$359/mo
Best profit month
Aug $4,933
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
11.49%
Cap Rate
9.28%