114 Bullard Dr Lyndeborough, New Hampshire
2 bed • 1 bath • 4 guests
Purchase Price
Est. $NaN/mo
$66,861
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $376
- Occupancy
- 49%
$10k
$70k
$130k
$190k
$190,938 | $91,559 | $753 | 69.5% | 2 | 6 | 48 | 2 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (31) | — | |
$180,788 | $87,727 | $733 | 67.6% | 2 | 6 | 47 | 4 | 1 | $250 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.96 (82) | Profile | |
$145,144 | $98,685 | $1,085 | 36.6% | 3 | 12 | 55 | 8 | 2 | $0 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.88 (81) | Profile | |
$107,081 | $59,880 | $634 | 46.3% | 3 | 6 | 39 | 3 | 2 | $0 | ❌ | ✅ | ❌ | Yes / Yes | ✅ | ⭐️ 4.95 (239) | Profile | |
$105,050 | $46,601 | $501 | 57.5% | 3 | 6 | 69 | 5 | 1 | $195 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.93 (29) | Profile |
Seasonality
Break-even
$4,527/mo
Avg profit / month
$319/mo
Best profit month
Aug $7,318
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
5.67%
Cap Rate
7.7%