14 Oak Dr Belmont, New Hampshire
2 bed • 2 bath • 6 guests
Purchase Price
Est. $NaN/mo
$37,097
Annual Revenue
Median of 23 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $333
- Occupancy
- 31%
$5k
$35k
$70k
$105k
$104,719 | $41,969 | $427 | 67.2% | 2 | 4 | 56 | 2 | 1 | $100 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.92 (273) | Profile | |
$57,965 | $31,754 | $531 | 29.9% | 3 | 9 | 148 | 3 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (28) | — | |
$55,859 | $10,953 | $517 | 29.6% | 2 | 9 | 64 | 6 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (10) | Profile | |
$53,940 | $41,361 | $354 | 41.8% | 1 | 3 | 14 | 2 | 1 | $0 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.95 (20) | Profile | |
$50,880 | $21,426 | $278 | 50.1% | 3 | 6 | 51 | 5 | 2 | $175 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.74 (77) | Profile |
Seasonality
Break-even
$3,539/mo
Avg profit / month
$90/mo
Best profit month
Aug $5,331
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
3.42%
Cap Rate
7.13%