Sumner, Maine
1 bed • 1 bath • 4 guests
Purchase Price
Est. $NaN/mo
$38,500
Annual Revenue
Median of 14 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $200
- Occupancy
- 53%
$5k
$30k
$55k
$85k
$85,038 | $55,112 | $352 | 66.3% | 1 | 4 | 32 | 2 | 1 | $100 | ❌ | ✅ | ✅ | No / No | ❌ | ⭐️ 4.85 (282) | Profile | |
$61,689 | $33,555 | $234 | 72.2% | 2 | 6 | 47 | 3 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.95 (40) | Profile | |
$56,218 | $39,322 | $264 | 58.4% | 2 | 4 | 42 | 3 | 1 | $150 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.96 (227) | Profile | |
$54,598 | $37,163 | $268 | 55.8% | 2 | 6 | 61 | 5 | 1 | $100 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.94 (163) | Profile | |
$42,875 | $22,659 | $145 | 81.2% | 1 | 2 | 22 | 1 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.99 (110) | Profile |
Seasonality
Break-even
$2,809/mo
Avg profit / month
$349/mo
Best profit month
Aug $2,953
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
12.63%
Cap Rate
9.28%