14 Rim Rd Danville, New Hampshire
2 bed • 2 bath • 6 guests
Purchase Price
Est. $NaN/mo
$54,855
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $297
- Occupancy
- 51%
$5k
$45k
$90k
$135k
$136,103 | $66,790 | $436 | 85.5% | 2 | 7 | 25 | 7 | 1 | $200 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (19) | Profile | |
$106,181 | $35,089 | $503 | 57.8% | 3 | 8 | 61 | 5 | 1 | $207 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.68 (34) | Profile | |
$86,798 | $50,103 | $575 | 41.4% | 2 | 4 | 43 | 2 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (6) | Profile | |
$76,528 | $37,976 | $246 | 85.3% | 3 | 6 | 44 | 4 | 2 | $160 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (122) | Profile | |
$74,346 | $37,532 | $355 | 57.4% | 2 | 8 | 83 | 3 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (36) | Profile |
Seasonality
Break-even
$3,795/mo
Avg profit / month
$1,285/mo
Best profit month
Aug $8,620
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
26.02%
Cap Rate
12.67%