90 East Terrace Millinocket, Maine
3 bed • 1 bath • 8 guests
Purchase Price
Est. $NaN/mo
$26,040
Annual Revenue
Median of 21 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $229
- Occupancy
- 31%
$5k
$20k
$35k
$50k
$49,723 | $23,144 | $309 | 44% | 4 | 10 | 40 | 4 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (23) | — | |
$48,666 | $20,278 | $341 | 39.1% | 3 | 5 | 35 | 3 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (60) | Profile | |
$33,981 | $20,843 | $287 | 32.4% | 3 | 10 | 42 | 8 | 2 | $150 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.78 (32) | Profile | |
$33,416 | $26,038 | $276 | 33.2% | 4 | 10 | 48 | 7 | 2 | $80 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.95 (88) | Profile | |
$30,915 | $21,739 | $369 | 23% | 4 | 8 | 63 | 5 | 2 | $145 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (69) | Profile |
Seasonality
Break-even
$2,656/mo
Avg profit / month
-$508/mo
Best profit month
Aug $1,574
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-10.72%
Cap Rate
3.35%