1299 Main St Berlin, New Hampshire
3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
$28,983
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $230
- Occupancy
- 35%
$5k
$20k
$35k
$50k
$50,363 | $30,166 | $287 | 48.1% | 3 | 6 | 48 | 4 | 2 | $75 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (38) | Profile | |
$49,600 | $30,686 | $289 | 47% | 3 | 6 | 36 | 2 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.45 (14) | — | |
$44,449 | $22,646 | $183 | 66.5% | 3 | 7 | 22 | 5 | 1 | $85 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.77 (30) | Profile | |
$42,783 | $24,936 | $244 | 48% | 2 | 6 | 48 | 3 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (24) | Profile | |
$41,829 | $31,825 | $296 | 38.7% | 3 | 6 | 30 | 3 | 1 | $145 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (44) | Profile |
Seasonality
Break-even
$3,244/mo
Avg profit / month
-$868/mo
Best profit month
Aug $926
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-13.32%
Cap Rate
2.95%