Durham, Maine
2 bed • 1 bath • 6 guests
Purchase Price
Est. $NaN/mo
$55,024
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $296
- Occupancy
- 51%
$10k
$55k
$105k
$160k
$156,709 | $71,739 | $603 | 71.2% | 2 | 4 | 43 | 2 | 1 | $150 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.99 (389) | Profile | |
$125,829 | $80,040 | $512 | 67.3% | 2 | 4 | 49 | 2 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (13) | — | |
$119,475 | $62,297 | $390 | 83.9% | 2 | 4 | 77 | 2 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (154) | Profile | |
$81,480 | $54,215 | $475 | 47% | 2 | 4 | 27 | 2 | 1 | $0 | ✅ | ✅ | ✅ | No / No | ❌ | ⭐️ 4.98 (42) | Profile | |
$79,929 | $52,292 | $483 | 45.4% | 2 | 4 | 43 | 2 | 1 | $0 | ✅ | ✅ | ✅ | No / No | ❌ | ⭐️ 4.85 (27) | Profile |
Seasonality
Break-even
$3,294/mo
Avg profit / month
$812/mo
Best profit month
Aug $7,119
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
20.44%
Cap Rate
11.35%