184 Echo Ave Portsmouth, New Hampshire
3 bed • 1 bath • 8 guests
Purchase Price
Est. $NaN/mo
$113,979
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $616
- Occupancy
- 51%
$10k
$110k
$210k
$315k
$315,031 | $139,454 | $1,254 | 68.8% | 4 | 12 | 58 | 6 | 5 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (27) | Profile | |
$244,138 | $116,770 | $999 | 67% | 3 | 6 | 42 | 3 | 2 | $275 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (32) | Profile | |
$233,083 | $161,015 | $1,457 | 43.8% | 4 | 10 | 52 | 7 | 4 | $285 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.8 (5) | Profile | |
$190,561 | $92,862 | $650 | 80.3% | 4 | 8 | 38 | 4 | 2 | $200 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.98 (63) | Profile | |
$165,525 | $112,249 | $716 | 63.3% | 3 | 10 | 41 | 5 | 2 | $199 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.84 (31) | Profile |
Seasonality
Break-even
$5,858/mo
Avg profit / month
$2,377/mo
Best profit month
Jul $13,253
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
25.78%
Cap Rate
12.5%