11 Hill St Newport, New Hampshire
3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
$59,956
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $391
- Occupancy
- 42%
$5k
$40k
$70k
$105k
$105,670 | $48,390 | $581 | 49.8% | 3 | 7 | 135 | 3 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (12) | — | |
$93,981 | $58,680 | $487 | 52.9% | 3 | 6 | 71 | 3 | 2 | $199 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (247) | Profile | |
$88,970 | $52,357 | $431 | 56.6% | 3 | 6 | 29 | 5 | 3 | $258 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.75 (16) | Profile | |
$84,792 | $59,015 | $429 | 54.2% | 3 | 6 | 56 | 4 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (37) | Profile | |
$81,559 | $40,148 | $523 | 42.7% | 3 | 6 | 75 | 3 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (6) | — |
Seasonality
Break-even
$4,698/mo
Avg profit / month
-$59/mo
Best profit month
Jul $6,068
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
0.87%
Cap Rate
6.58%