169 Glen Rd Lebanon, New Hampshire
2 bed • 1 bath • 6 guests
Purchase Price
Est. $NaN/mo
$45,848
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $262
- Occupancy
- 48%
$5k
$35k
$65k
$95k
$94,370 | $45,809 | $312 | 82.9% | 2 | 3 | 43 | 2 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (161) | Profile | |
$74,769 | $36,085 | $382 | 53.6% | 2 | 4 | 84 | 3 | 1 | $120 | ❌ | ❌ | ✅ | Yes / No | ❌ | ⭐️ 4.96 (47) | Profile | |
$59,238 | $41,566 | $349 | 46.5% | 2 | 8 | 4 | 4 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.88 (57) | Profile | |
$55,538 | $19,192 | $229 | 66.5% | 2 | 4 | 130 | 4 | 1 | $130 | ❌ | ❌ | ✅ | Yes / Yes | ✅ | ⭐️ 4.92 (102) | Profile | |
$55,277 | $28,207 | $363 | 41.8% | 2 | 5 | 37 | 2 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (34) | Profile |
Seasonality
Break-even
$4,138/mo
Avg profit / month
$248/mo
Best profit month
Feb $5,526
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
5.25%
Cap Rate
7.59%