118 Weirs Rd Gilford, New Hampshire
1 bed • 1 bath • 4 guests
Purchase Price
Est. $NaN/mo
$28,611
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $232
- Occupancy
- 34%
$5k
$25k
$45k
$65k
$64,327 | $30,263 | $327 | 53.9% | 1 | 4 | 17 | 3 | 1 | $150 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.8 (51) | Profile | |
$39,678 | $18,934 | $217 | 50.1% | 1 | 2 | 52 | 1 | 1 | $75 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.88 (233) | Profile | |
$38,575 | $12,838 | $234 | 45.1% | 1 | 4 | 21 | 3 | 1 | $150 | ✅ | ❌ | ❌ | No / Yes | ❌ | ⭐️ 4.9 (71) | Profile | |
$34,924 | $17,330 | $211 | 45.3% | 1 | 2 | 51 | 1 | 1 | $50 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.87 (238) | Profile | |
$33,413 | $16,577 | $202 | 45.4% | 1 | 2 | 55 | 1 | 1 | $0 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 2.4 (29) | — |
Seasonality
Break-even
$3,089/mo
Avg profit / month
-$896/mo
Best profit month
Jul $1,390
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-15.83%
Cap Rate
2.52%