15 Silver Dawn Rd Campton, New Hampshire
4 bed • 2.5 bath • 10 guests
Purchase Price
Est. $NaN/mo
$51,626
Annual Revenue
Median of 18 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $551
- Occupancy
- 26%
$10k
$60k
$115k
$170k
$168,236 | $137,368 | $1,004 | 45.9% | 4 | 16 | 71 | 9 | 3 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.99 (84) | Profile | |
$94,947 | $48,662 | $926 | 28.1% | 4 | 12 | 97 | 7 | 3 | $0 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.96 (23) | Profile | |
$71,833 | $20,337 | $1,208 | 16.3% | 4 | 10 | 87 | 4 | 1 | $275 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.8 (5) | Profile | |
$68,742 | $40,279 | $467 | 40.3% | 4 | 8 | 16 | 4 | 2 | $180 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.97 (62) | Profile | |
$67,643 | $42,394 | $665 | 27.8% | 4 | 10 | 32 | 4 | 3 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.7 (27) | Profile |
Seasonality
Break-even
$4,784/mo
Avg profit / month
-$1,214/mo
Best profit month
Aug $1,201
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-10.59%
Cap Rate
3.82%