16 West End Hwy Wilton, New Hampshire
1 bed • 1 bath • 2 guests
Purchase Price
Est. $NaN/mo
$27,654
Annual Revenue
Median of 15 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $163
- Occupancy
- 46%
$10k
$30k
$55k
$80k
$77,373 | $41,273 | $1,084 | 19.6% | 1 | 2 | 61 | 1 | 2 | $0 | ✅ | ❌ | ❌ | No / No | ❌ | ⭐️ 5 (10) | Profile | |
$44,781 | $22,419 | $161 | 76.3% | 1 | 2 | 30 | 2 | 1 | $85 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.99 (203) | Profile | |
$39,993 | $15,850 | $138 | 79.6% | 1 | 2 | 36 | 1 | 1 | $50 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (186) | Profile | |
$32,113 | $19,323 | $295 | 29.8% | 1 | 4 | 39 | 2 | 1 | $25 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.84 (49) | Profile | |
$31,067 | $13,207 | $109 | 78.1% | 1 | 2 | 52 | 1 | 1 | $40 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (43) | Profile |
Seasonality
Break-even
$3,915/mo
Avg profit / month
-$1,674/mo
Best profit month
Jul $663
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-20.03%
Cap Rate
1.72%