1 Maurice Rd Derry, New Hampshire
2 bed • 1.5 bath • 6 guests
Purchase Price
Est. $NaN/mo
$65,463
Annual Revenue
Median of 15 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $321
- Occupancy
- 56%
$20k
$45k
$75k
$105k
$102,957 | $43,283 | $510 | 55.3% | 2 | 6 | 58 | 2 | 1 | $0 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.8 (10) | Profile | |
$88,201 | $38,357 | $390 | 61.9% | 2 | 6 | 46 | 2 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (6) | Profile | |
$76,622 | $39,459 | $509 | 41.2% | 2 | 8 | 51 | 4 | 1 | $0 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 5 (25) | Profile | |
$74,406 | $48,446 | $344 | 59.2% | 2 | 6 | 30 | 3 | 1 | $105 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.92 (580) | Profile | |
$74,288 | $37,356 | $257 | 79.2% | 2 | 4 | 14 | 4 | 1 | $160 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.63 (52) | Profile |
Seasonality
Break-even
$4,503/mo
Avg profit / month
$597/mo
Best profit month
Aug $7,963
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
9.48%
Cap Rate
8.6%