Chapman, Maine
3 bed • 1 bath • 8 guests
Purchase Price
Est. $NaN/mo
$39,042
Annual Revenue
Median of 17 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $203
- Occupancy
- 53%
$10k
$35k
$60k
$90k
$88,254 | $43,621 | $300 | 80.6% | 4 | 8 | 18 | 5 | 3 | $207 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.91 (34) | Profile | |
$54,845 | $15,700 | $181 | 83.2% | 2 | 4 | 59 | 2 | 1 | $30 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.97 (71) | Profile | |
$53,184 | $30,608 | $329 | 44.3% | 4 | 10 | 62 | 5 | 1 | $0 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 5 (12) | Profile | |
$46,746 | $19,217 | $218 | 58.8% | 4 | 8 | 32 | 4 | 2 | $200 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (4) | Profile | |
$43,846 | $22,858 | $243 | 49.4% | 4 | 9 | 56 | 5 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.95 (37) | Profile |
Seasonality
Break-even
$3,460/mo
Avg profit / month
-$286/mo
Best profit month
Aug $2,791
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-3.14%
Cap Rate
5.52%