1 Knightland Rd Bennington, New Hampshire
3 bed • 2.5 bath • 8 guests
Purchase Price
Est. $NaN/mo
$75,144
Annual Revenue
Median of 20 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $409
- Occupancy
- 50%
$0k
$50k
$95k
$145k
$146,275 | $92,590 | $689 | 58.2% | 4 | 16 | 36 | 5 | 2 | $150 | ❌ | ✅ | ✅ | Yes / Yes | ✅ | ⭐️ 4.96 (81) | Profile | |
$132,307 | $86,002 | $626 | 57.9% | 4 | 12 | 33 | 2 | 2 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.45 (10) | — | |
$111,650 | $46,320 | $448 | 68.3% | 3 | 8 | 77 | 7 | 2 | $120 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.95 (111) | Profile | |
$106,639 | $34,311 | $492 | 59.3% | 3 | 6 | 55 | 7 | 2 | $279 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.59 (17) | Profile | |
$94,188 | $71,921 | $537 | 48% | 2 | 6 | 22 | 4 | 1 | $150 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.9 (157) | Profile |
Seasonality
Break-even
$5,117/mo
Avg profit / month
$349/mo
Best profit month
Jul $7,568
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
5.17%
Cap Rate
7.61%