12 Beach St Alton, New Hampshire
3 bed • 1 bath • 8 guests
Purchase Price
Est. $NaN/mo
$49,093
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $446
- Occupancy
- 30%
$5k
$75k
$140k
$215k
$215,640 | $88,471 | $1,018 | 58% | 3 | 10 | 110 | 5 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (11) | Profile | |
$127,973 | $31,624 | $947 | 37% | 3 | 10 | 76 | 7 | 2 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4 (3) | Profile | |
$120,740 | $83,461 | $881 | 37.6% | 3 | 8 | 48 | 7 | 2 | $0 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.88 (32) | Profile | |
$95,591 | $52,046 | $822 | 31.9% | 3 | 10 | 77 | 3 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.3 (9) | — | |
$91,616 | $60,894 | $504 | 49.8% | 3 | 7 | 45 | 4 | 2 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.9 (41) | Profile |
Seasonality
Break-even
$4,407/mo
Avg profit / month
-$525/mo
Best profit month
Jul $4,604
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-4.68%
Cap Rate
5.24%