1099 NH-49 Thornton, New Hampshire
3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
$41,299
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $324
- Occupancy
- 35%
$10k
$45k
$85k
$125k
$123,635 | $53,213 | $495 | 68.5% | 3 | 8 | 64 | 6 | 2 | $200 | ✅ | ✅ | ✅ | Yes / Yes | ✅ | ⭐️ 4.93 (44) | Profile | |
$123,232 | $76,481 | $430 | 78.6% | 3 | 8 | 32 | 6 | 2 | $150 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (90) | Profile | |
$83,478 | $45,649 | $361 | 63.3% | 3 | 8 | 21 | 6 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.88 (8) | Profile | |
$61,878 | $51,351 | $660 | 25.7% | 3 | 16 | 64 | 9 | 2 | $330 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.76 (87) | Profile | |
$55,254 | $21,487 | $335 | 45.1% | 3 | 6 | 62 | 5 | 2 | $200 | ✅ | ✅ | ✅ | Yes / Yes | ✅ | ⭐️ 4.92 (25) | Profile |
Seasonality
Break-even
$4,242/mo
Avg profit / month
-$1,208/mo
Best profit month
Aug $997
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-12.61%
Cap Rate
3.33%