Carthage, Maine
2 bed • 1 bath • 6 guests
Purchase Price
Est. $NaN/mo
$37,926
Annual Revenue
Median of 20 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $254
- Occupancy
- 41%
$0k
$35k
$65k
$100k
$100,386 | $53,617 | $527 | 52.2% | 3 | 10 | 14 | 10 | 2 | $200 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (48) | Profile | |
$83,888 | $46,076 | $299 | 76.8% | 3 | 4 | 24 | 4 | 1 | $149 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.97 (73) | Profile | |
$83,211 | $42,333 | $455 | 50.1% | 3 | 8 | 10 | 3 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (6) | — | |
$59,976 | $33,379 | $508 | 32.3% | 3 | 11 | 40 | 4 | 3 | $150 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (62) | Profile | |
$47,567 | $24,328 | $409 | 31.9% | 3 | 8 | 40 | 3 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.45 (11) | — |
Seasonality
Break-even
$2,847/mo
Avg profit / month
-$366/mo
Best profit month
Aug $2,247
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-6.7%
Cap Rate
4.54%