1150 NH-26 Colebrook, New Hampshire
2 bed • 1 bath • 4 guests
Purchase Price
Est. $NaN/mo
$28,290
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $188
- Occupancy
- 41%
$0k
$20k
$40k
$65k
$64,239 | $35,635 | $213 | 82.6% | 3 | 6 | 21 | 4 | 1 | $150 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.94 (126) | Profile | |
$53,939 | $27,214 | $189 | 78.3% | 1 | 2 | 7 | 1 | 1 | $0 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 2.5 (3) | — | |
$48,447 | $32,542 | $398 | 33.4% | 3 | 8 | 71 | 3 | 1 | $240 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.91 (53) | Profile | |
$37,574 | $23,790 | $225 | 45.8% | 2 | 4 | 77 | 3 | 1 | $50 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.99 (345) | Profile | |
$37,571 | $29,492 | $289 | 35.6% | 3 | 8 | 44 | 6 | 1 | $0 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 5 (27) | Profile |
Seasonality
Break-even
$3,644/mo
Avg profit / month
-$1,357/mo
Best profit month
Aug $951
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-17.83%
Cap Rate
2.09%