Waldo, Maine
3 bed • 1 bath • 8 guests
Purchase Price
Est. $NaN/mo
$57,000
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $378
- Occupancy
- 41%
$10k
$55k
$100k
$150k
$149,551 | $93,205 | $709 | 57.8% | 3 | 6 | 32 | 3 | 2 | $225 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (53) | Profile | |
$111,032 | $39,063 | $731 | 41.6% | 3 | 6 | 108 | 3 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (46) | Profile | |
$109,936 | $74,094 | $820 | 36.8% | 3 | 8 | 62 | 4 | 2 | $350 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.88 (77) | Profile | |
$104,794 | $50,737 | $347 | 82.7% | 3 | 6 | 69 | 3 | 2 | $0 | ❌ | ✅ | ❌ | No / No | ❌ | ⭐️ 4.93 (259) | Profile | |
$103,361 | $43,815 | $682 | 41.5% | 3 | 6 | 161 | 3 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (50) | — |
Seasonality
Break-even
$4,044/mo
Avg profit / month
$538/mo
Best profit month
Aug $5,275
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
9.77%
Cap Rate
8.73%