Carrabassett Valley, Maine
2 bed • 1 bath • 6 guests
Purchase Price
Est. $NaN/mo
$35,072
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $318
- Occupancy
- 30%
$5k
$30k
$50k
$75k
$71,667 | $26,003 | $469 | 41.8% | 2 | 6 | 54 | 4 | 2 | $160 | ✅ | ✅ | ✅ | Yes / Yes | ✅ | ⭐️ 4.81 (53) | Profile | |
$58,379 | $30,851 | $323 | 49.5% | 2 | 5 | 35 | 3 | 1 | $80 | ❌ | ✅ | ✅ | No / Yes | ❌ | ⭐️ 4.95 (390) | Profile | |
$56,603 | $18,189 | $1,239 | 12.5% | 2 | 8 | 19 | 4 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (7) | Profile | |
$51,483 | $26,269 | $278 | 50.8% | 2 | 6 | 36 | 3 | 1 | $100 | ❌ | ✅ | ❌ | No / No | ❌ | ⭐️ 4.95 (171) | Profile | |
$50,218 | $10,466 | $607 | 22.7% | 2 | 6 | 69 | 5 | 2 | $199 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.78 (27) | Profile |
Seasonality
Break-even
$3,183/mo
Avg profit / month
-$470/mo
Best profit month
Jul $1,194
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-7.31%
Cap Rate
4.48%