11 Rangeway Rd Deering, New Hampshire
4 bed • 3 bath • 10 guests
Purchase Price
Est. $NaN/mo
$57,311
Annual Revenue
Median of 19 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $366
- Occupancy
- 43%
$0k
$45k
$90k
$140k
$136,685 | $92,590 | $689 | 54.4% | 4 | 16 | 36 | 5 | 2 | $150 | ❌ | ✅ | ✅ | Yes / Yes | ✅ | ⭐️ 4.96 (81) | Profile | |
$123,676 | $86,002 | $626 | 54.1% | 4 | 12 | 33 | 2 | 2 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.45 (10) | — | |
$97,821 | $34,311 | $492 | 54.4% | 3 | 6 | 55 | 7 | 2 | $279 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.59 (17) | Profile | |
$82,965 | $50,011 | $284 | 80% | 3 | 4 | 25 | 4 | 2 | $110 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.9 (135) | Profile | |
$75,618 | $28,409 | $498 | 41.6% | 3 | 6 | 72 | 4 | 2 | $0 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 2.5 (7) | — |
Seasonality
Break-even
$4,613/mo
Avg profit / month
$599/mo
Best profit month
Aug $6,797
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
8.82%
Cap Rate
8.54%