100 Dutil St Berlin, New Hampshire
2 bed • 1 bath • 5 guests
Purchase Price
Est. $NaN/mo
$28,127
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $219
- Occupancy
- 35%
$5k
$20k
$35k
$50k
$49,139 | $30,166 | $287 | 46.9% | 3 | 6 | 48 | 4 | 2 | $75 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (38) | Profile | |
$48,405 | $30,686 | $289 | 45.9% | 3 | 6 | 36 | 2 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.45 (14) | — | |
$43,507 | $22,646 | $183 | 65.1% | 3 | 7 | 22 | 5 | 1 | $85 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.77 (30) | Profile | |
$41,718 | $24,936 | $244 | 46.8% | 2 | 6 | 48 | 3 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (24) | Profile | |
$40,831 | $31,825 | $296 | 37.8% | 3 | 6 | 30 | 3 | 1 | $145 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (44) | Profile |
Seasonality
Break-even
$3,205/mo
Avg profit / month
-$993/mo
Best profit month
Aug $1,239
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-16%
Cap Rate
2.41%