9 Drisko St Machias, Maine
4 bed • 1.5 bath • 10 guests
Purchase Price
Est. $NaN/mo
$57,155
Annual Revenue
Median of 11 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $308
- Occupancy
- 51%
$20k
$40k
$65k
$90k
$90,340 | $24,964 | $631 | 39.2% | 3 | 10 | 87 | 5 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (9) | Profile | |
$73,583 | $26,976 | $389 | 51.8% | 4 | 10 | 85 | 7 | 2 | $175 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.95 (104) | Profile | |
$67,664 | $23,472 | $262 | 70.8% | 3 | 9 | 39 | 6 | 1 | $100 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.89 (45) | Profile | |
$62,351 | $37,134 | $477 | 35.8% | 3 | 8 | 81 | 3 | 3 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (39) | Profile | |
$57,572 | $26,004 | $319 | 49.5% | 4 | 10 | 105 | 4 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (115) | — |
Seasonality
Break-even
$3,762/mo
Avg profit / month
$577/mo
Best profit month
Aug $6,611
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
11.18%
Cap Rate
9.17%