11 Highland Ave Antrim, New Hampshire
4 bed • 2 bath • 10 guests
Purchase Price
Est. $NaN/mo
$62,804
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $384
- Occupancy
- 45%
$0k
$80k
$160k
$245k
$244,563 | $105,354 | $979 | 68.5% | 4 | 10 | 12 | 5 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (1) | — | |
$145,127 | $92,590 | $689 | 57.7% | 4 | 16 | 36 | 5 | 2 | $150 | ❌ | ✅ | ✅ | Yes / Yes | ✅ | ⭐️ 4.96 (81) | Profile | |
$131,274 | $86,002 | $626 | 57.4% | 4 | 12 | 33 | 2 | 2 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.45 (10) | — | |
$113,918 | $40,125 | $571 | 54.6% | 5 | 12 | 88 | 14 | 1 | $299 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.94 (34) | Profile | |
$110,698 | $46,320 | $448 | 67.7% | 3 | 8 | 77 | 7 | 2 | $120 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.95 (111) | Profile |
Seasonality
Break-even
$5,029/mo
Avg profit / month
-$81/mo
Best profit month
Aug $5,803
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
0.66%
Cap Rate
6.54%