9 A Condo Ln Greenwood, Maine
2 bed • 2 bath • 6 guests
Purchase Price
Est. $NaN/mo
$56,916
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $375
- Occupancy
- 42%
$5k
$45k
$90k
$135k
$132,916 | $71,816 | $564 | 64.5% | 2 | 6 | 40 | 4 | 2 | $0 | ❌ | ✅ | ✅ | No / No | ❌ | ⭐️ 0 (0) | Profile | |
$111,316 | $70,041 | $505 | 60.4% | 2 | 4 | 61 | 2 | 1 | $0 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 2.5 (16) | — | |
$107,930 | $78,218 | $446 | 66.3% | 2 | 4 | 44 | 2 | 1 | $0 | ❌ | ✅ | ✅ | No / No | ❌ | ⭐️ 4.93 (74) | Profile | |
$97,692 | $60,311 | $449 | 59.5% | 2 | 4 | 63 | 3 | 1 | $125 | ❌ | ✅ | ❌ | No / No | ❌ | ⭐️ 4.98 (327) | Profile | |
$89,801 | $67,848 | $457 | 53.8% | 2 | 4 | 28 | 2 | 1 | $0 | ❌ | ✅ | ✅ | No / No | ❌ | ⭐️ 4.93 (29) | Profile |
Seasonality
Break-even
$3,778/mo
Avg profit / month
-$207/mo
Best profit month
Aug $3,555
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-1.49%
Cap Rate
5.96%