13 Laurel Cir Thornton, New Hampshire

2 bed • 2 bath • 6 guests

Purchase Price

Est. $NaN/mo

$30,765

Median of 18 comps selected by Adam, creator of this analysis.

$10k

$25k

$40k

$60k


Owl's Landing at Owl's Retreat	$58,186	$28,508	$307	52%	2	6	14	3	2	$0	❌	❌	✅	Yes / Yes	❌	⭐️ 4.88 (25)	Profile
Modern White Mountain Escape & Owls Nest w Hot Tub	$55,908	$31,881	$548	27.9%	2	6	20	2	2	$0	✅	✅	❌	Yes / Yes	❌	⭐️ 4.76 (17)	Profile
Replica Firehouse. sleeps 8 with large game room	$54,653	$37,926	$540	27.7%	2	8	94	7	1	$225	❌	❌	✅	Yes / Yes	❌	⭐️ 4.79 (66)	Profile
The Niche...crafted & forged	$52,061	$34,265	$229	62.2%	2	4	50	2	1	$80	❌	❌	✅	No / No	❌	⭐️ 4.93 (636)	Profile
Replica firehouse sleeps 8 with large game room close to hiking and skiing	$50,646	$38,160	$529	26.2%	2	8	98	2	1	$0	❌	❌	✅	Yes / Yes	❌	⭐️ 2.35 (23)	—

Loading amenity revenue opportunities

Seasonality

Break-even

$3,500/mo

Avg profit / month

-$1,110/mo

Best profit month

Aug $293

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-15.56%

Cap Rate

2.58%

Return on Investment

0.34%