16 Draper Rd Wilton, New Hampshire

4 bed • 2 bath • 10 guests

Purchase Price

Est. $NaN/mo

$87,485

Median of 13 comps selected by Adam, creator of this analysis.

$10k

$85k

$160k

$235k


Water's Edge~Peak Foliage~Kayaks~Fire Pit~Hot Tub	$236,347	$144,793	$1,264	51.2%	5	12	65	8	3	$150	❌	✅	❌	Yes / Yes	❌	⭐️ 4.96 (102)	Profile
Autumn Escape~Lake~Hot Tub~Kayaks~Firepit~Foliage	$142,528	$98,685	$1,085	36%	3	12	55	8	2	$0	❌	✅	❌	Yes / Yes	❌	⭐️ 4.88 (81)	Profile
Private Waterfront • Views Hot Tub King Bed	$105,276	$59,880	$634	45.5%	3	6	39	3	2	$0	❌	✅	❌	Yes / Yes	✅	⭐️ 4.95 (239)	Profile
Baboosic Lake - Wonderful Southern NH Cottage	$103,152	$46,601	$501	56.4%	3	6	69	5	1	$195	❌	❌	✅	No / No	❌	⭐️ 4.93 (29)	Profile
Private Waterfront Spa Hot Tub King bed Yoga Gym Kayaks and more...	$94,086	$60,285	$597	43.2%	3	6	41	3	2	$0	❌	❌	❌	Yes / Yes	❌	⭐️ 2.4 (9)	—

Loading amenity revenue opportunities

Seasonality

Break-even

$5,383/mo

Avg profit / month

$1,672/mo

Best profit month

Aug $10,062

Property Appreciation

Revenue Appreciation

Cash on Cash Return

19.44%

Cap Rate

11.1%

Return on Investment

35.19%