91 Pierce Rd Brewer, Maine
3 bed • 1.5 bath • 8 guests
Purchase Price
Est. $NaN/mo
$44,090
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $285
- Occupancy
- 42%
$10k
$25k
$45k
$65k
$65,481 | $31,258 | $476 | 37.7% | 3 | 8 | 90 | 4 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (20) | — | |
$61,008 | $44,099 | $349 | 47.9% | 3 | 6 | 33 | 3 | 2 | $168 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.86 (130) | Profile | |
$60,294 | $45,098 | $376 | 43.9% | 4 | 8 | 56 | 4 | 3 | $191 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.93 (55) | Profile | |
$58,924 | $28,962 | $427 | 37.8% | 3 | 8 | 99 | 6 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.96 (46) | Profile | |
$54,554 | $39,022 | $535 | 28% | 4 | 8 | 68 | 5 | 2 | $150 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.87 (128) | Profile |
Seasonality
Break-even
$3,950/mo
Avg profit / month
-$364/mo
Best profit month
Aug $4,747
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-3.46%
Cap Rate
5.49%