166 Main St New Hampton, New Hampshire
6 bed • 3 bath • 14 guests
Purchase Price
Est. $NaN/mo
$97,937
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $960
- Occupancy
- 28%
$0k
$145k
$290k
$445k
$444,147 | $234,780 | $3,631 | 33.5% | 7 | 16 | 68 | 15 | 7 | $1,150 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (11) | Profile | |
$381,101 | $150,378 | $1,760 | 59.3% | 5 | 12 | 105 | 10 | 3 | $425 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (36) | Profile | |
$360,945 | $219,280 | $2,834 | 34.9% | 7 | 18 | 81 | 7 | 7 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (46) | — | |
$241,910 | $141,116 | $2,263 | 29.3% | 7 | 18 | 88 | 7 | 7 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (10) | — | |
$164,967 | $82,243 | $3,275 | 13.8% | 5 | 14 | 58 | 5 | 5 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (1) | — |
Seasonality
Break-even
$9,465/mo
Avg profit / month
$16,678/mo
Best profit month
Aug $47,763
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
201.5%
Cap Rate
58.32%