123 Bennett Hill Rd Colebrook, New Hampshire
4 bed • 3 bath • 10 guests
Purchase Price
Est. $NaN/mo
$33,528
Annual Revenue
Median of 13 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $267
- Occupancy
- 34%
$5k
$25k
$45k
$65k
$64,257 | $35,635 | $213 | 82.6% | 3 | 6 | 21 | 4 | 1 | $150 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.94 (126) | Profile | |
$48,473 | $32,542 | $398 | 33.4% | 3 | 8 | 71 | 3 | 1 | $240 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.91 (53) | Profile | |
$39,535 | $18,983 | $369 | 29.3% | 4 | 10 | 130 | 4 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.45 (58) | — | |
$37,587 | $29,492 | $289 | 35.6% | 3 | 8 | 44 | 6 | 1 | $0 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 5 (27) | Profile | |
$36,733 | $22,449 | $334 | 30.1% | 3 | 6 | 38 | 3 | 2 | $0 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 2.45 (30) | — |
Seasonality
Break-even
$3,726/mo
Avg profit / month
-$1,092/mo
Best profit month
Jul $502
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-13.33%
Cap Rate
2.99%