942 Mason Bay Rd Jonesport, Maine
3 bed • 1.5 bath • 8 guests
Purchase Price
Est. $NaN/mo
$53,017
Annual Revenue
Median of 10 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $332
- Occupancy
- 44%
$10k
$35k
$65k
$95k
$94,354 | $43,447 | $645 | 40.1% | 3 | 6 | 116 | 3 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (52) | — | |
$82,207 | $24,964 | $631 | 35.7% | 3 | 10 | 87 | 5 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (9) | Profile | |
$76,161 | $39,883 | $308 | 67.8% | 3 | 7 | 79 | 3 | 2 | $180 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (96) | Profile | |
$75,593 | $39,291 | $305 | 67.8% | 3 | 6 | 79 | 3 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (12) | — | |
$59,054 | $35,356 | $275 | 58.9% | 3 | 5 | 46 | 3 | 1 | $115 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.97 (136) | Profile |
Seasonality
Break-even
$4,439/mo
Avg profit / month
-$663/mo
Best profit month
Aug $4,720
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-6.15%
Cap Rate
4.89%