17 Forest Rd Hancock, New Hampshire
4 bed • 2.5 bath • 10 guests
Purchase Price
Est. $NaN/mo
$73,273
Annual Revenue
Median of 16 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $446
- Occupancy
- 45%
$0k
$75k
$150k
$230k
$229,666 | $105,354 | $979 | 64.3% | 4 | 10 | 12 | 5 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (1) | — | |
$137,162 | $92,590 | $689 | 54.6% | 4 | 16 | 36 | 5 | 2 | $150 | ❌ | ✅ | ✅ | Yes / Yes | ✅ | ⭐️ 4.96 (81) | Profile | |
$124,105 | $86,002 | $626 | 54.3% | 4 | 12 | 33 | 2 | 2 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.45 (10) | — | |
$104,094 | $46,320 | $448 | 63.7% | 3 | 8 | 77 | 7 | 2 | $120 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.95 (111) | Profile | |
$82,712 | $40,135 | $537 | 42.2% | 4 | 8 | 10 | 7 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (11) | Profile |
Seasonality
Break-even
$4,973/mo
Avg profit / month
$214/mo
Best profit month
Aug $6,380
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
3.76%
Cap Rate
7.29%