91 Gile Rd Fayette, Maine
3 bed • 1 bath • 8 guests
Purchase Price
Est. $NaN/mo
$55,579
Annual Revenue
Median of 13 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $401
- Occupancy
- 38%
$10k
$60k
$110k
$160k
$160,013 | $101,257 | $725 | 60.4% | 3 | 10 | 46 | 4 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (7) | — | |
$125,220 | $72,855 | $575 | 59.7% | 3 | 10 | 47 | 9 | 1 | $170 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (212) | Profile | |
$90,243 | $39,071 | $405 | 61.1% | 3 | 6 | 28 | 3 | 2 | $200 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.97 (67) | Profile | |
$75,859 | $14,689 | $550 | 37.8% | 3 | 6 | 27 | 3 | 3 | $0 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 2.5 (3) | — | |
$61,282 | $32,973 | $422 | 39.8% | 3 | 8 | 60 | 5 | 1 | $175 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (30) | Profile |
Seasonality
Break-even
$4,012/mo
Avg profit / month
$415/mo
Best profit month
Aug $4,720
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
7.89%
Cap Rate
8.27%