115 Silver Lake Rd Hollis, New Hampshire
1 bed • 1 bath • 2 guests
Purchase Price
Est. $NaN/mo
$39,785
Annual Revenue
Median of 17 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $234
- Occupancy
- 47%
$5k
$35k
$65k
$100k
$99,835 | $41,273 | $1,084 | 25.2% | 1 | 2 | 61 | 1 | 2 | $0 | ✅ | ❌ | ❌ | No / No | ❌ | ⭐️ 5 (10) | Profile | |
$69,096 | $46,242 | $496 | 38.2% | 2 | 6 | 36 | 5 | 2 | $200 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.82 (142) | Profile | |
$48,121 | $29,659 | $243 | 54.2% | 2 | 4 | 35 | 3 | 1 | $70 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.86 (69) | Profile | |
$48,063 | $23,758 | $183 | 72% | 2 | 6 | 39 | 5 | 1 | $0 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.92 (51) | Profile | |
$47,645 | $24,007 | $223 | 58.6% | 2 | 5 | 62 | 4 | 1 | $0 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.94 (235) | Profile |
Seasonality
Break-even
$4,133/mo
Avg profit / month
-$964/mo
Best profit month
Jul $2,341
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-10.83%
Cap Rate
3.85%