Old Town, Maine
3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
$53,266
Annual Revenue
Median of 23 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $305
- Occupancy
- 48%
$5k
$50k
$90k
$140k
$137,066 | $81,690 | $1,239 | 30.3% | 2 | 11 | 6 | 5 | 2 | $200 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.45 (29) | Profile | |
$93,389 | $45,305 | $513 | 49.9% | 4 | 8 | 37 | 4 | 2 | $100 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (6) | Profile | |
$84,332 | $38,666 | $516 | 44.8% | 3 | 6 | 111 | 4 | 2 | $150 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (97) | Profile | |
$78,084 | $37,438 | $354 | 60.4% | 3 | 8 | 63 | 5 | 1 | $150 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.91 (45) | Profile | |
$75,188 | $46,598 | $348 | 59.2% | 3 | 6 | 28 | 3 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.4 (14) | — |
Seasonality
Break-even
$3,673/mo
Avg profit / month
$431/mo
Best profit month
Aug $6,281
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
9.14%
Cap Rate
8.59%