160 Atha's Way Henniker, New Hampshire
2 bed • 1 bath • 6 guests
Purchase Price
Est. $NaN/mo
$35,386
Annual Revenue
Median of 10 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $322
- Occupancy
- 30%
$10k
$25k
$40k
$55k
$54,730 | $30,278 | $325 | 46.1% | 2 | 8 | 29 | 2 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (29) | Profile | |
$52,999 | $39,577 | $346 | 41.9% | 2 | 6 | 44 | 3 | 1 | $165 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.99 (86) | Profile | |
$47,369 | $1,680 | $816 | 15.9% | 2 | 4 | 116 | 3 | 1 | $0 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 0 (0) | Profile | |
$46,792 | $33,348 | $398 | 32.2% | 2 | 7 | 65 | 4 | 1 | $173 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (17) | Profile | |
$35,692 | $28,874 | $406 | 24.1% | 2 | 7 | 39 | 4 | 1 | $170 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.77 (220) | Profile |
Seasonality
Break-even
$4,335/mo
Avg profit / month
-$1,481/mo
Best profit month
Aug $2,641
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-15.28%
Cap Rate
2.78%