1374 Village Rd Madison, New Hampshire
2 bed • 2.5 bath • 6 guests
Purchase Price
Est. $NaN/mo
$45,806
Annual Revenue
Median of 24 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $332
- Occupancy
- 38%
$5k
$25k
$45k
$70k
$69,684 | $40,542 | $539 | 35.4% | 3 | 8 | 95 | 4 | 2 | $0 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 2.5 (1) | — | |
$64,934 | $30,102 | $376 | 47.3% | 3 | 10 | 36 | 3 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.45 (17) | — | |
$58,372 | $40,722 | $336 | 47.7% | 2 | 6 | 51 | 3 | 2 | $150 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (124) | Profile | |
$54,575 | $40,359 | $375 | 39.8% | 3 | 9 | 53 | 5 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.96 (24) | Profile | |
$54,540 | $40,756 | $365 | 40.9% | 2 | 6 | 46 | 4 | 1 | $150 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (112) | Profile |
Seasonality
Break-even
$4,810/mo
Avg profit / month
-$1,152/mo
Best profit month
Aug $2,246
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-10.28%
Cap Rate
3.98%