117 Pond St Newton, New Hampshire
4 bed • 2 bath • 10 guests
Purchase Price
Est. $NaN/mo
$70,266
Annual Revenue
Median of 16 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $434
- Occupancy
- 44%
$5k
$75k
$145k
$215k
$216,188 | $88,962 | $754 | 78.5% | 5 | 15 | 43 | 10 | 3 | $600 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.86 (51) | Profile | |
$121,853 | $51,650 | $462 | 72.3% | 5 | 8 | 115 | 6 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (30) | Profile | |
$97,329 | $62,299 | $1,115 | 23.9% | 5 | 10 | 65 | 6 | 4 | $500 | ❌ | ❌ | ❌ | Yes / Yes | ✅ | ⭐️ 4.74 (43) | Profile | |
$90,239 | $64,796 | $575 | 43% | 4 | 10 | 18 | 5 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (9) | — | |
$86,410 | $21,475 | $1,211 | 19.5% | 5 | 10 | 47 | 5 | 4 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (5) | — |
Seasonality
Break-even
$5,178/mo
Avg profit / month
$285/mo
Best profit month
Aug $6,779
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
4.36%
Cap Rate
7.44%