1191 US-302 Bartlett, New Hampshire
3 bed • 1.5 bath • 8 guests
Purchase Price
Est. $NaN/mo
$44,372
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $324
- Occupancy
- 37%
$5k
$40k
$80k
$115k
$115,483 | $69,579 | $784 | 40.4% | 3 | 8 | 54 | 4 | 2 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.93 (46) | Profile | |
$91,345 | $58,314 | $401 | 62.4% | 3 | 6 | 33 | 4 | 1 | $150 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.76 (124) | Profile | |
$86,755 | $54,035 | $384 | 61.8% | 3 | 6 | 32 | 3 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (39) | — | |
$85,888 | $48,782 | $461 | 51% | 3 | 10 | 29 | 5 | 2 | $0 | ✅ | ❌ | ❌ | No / No | ❌ | ⭐️ 5 (1) | Profile | |
$69,612 | $51,281 | $388 | 49.2% | 3 | 10 | 20 | 3 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.45 (23) | — |
Seasonality
Break-even
$4,000/mo
Avg profit / month
-$558/mo
Best profit month
Aug $2,602
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-5.9%
Cap Rate
4.91%