191 Old Milford Rd Brookline, New Hampshire
2 bed • 1 bath • 5 guests
Purchase Price
Est. $NaN/mo
$65,544
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $359
- Occupancy
- 50%
$0k
$65k
$125k
$195k
$191,640 | $91,559 | $753 | 69.7% | 2 | 6 | 48 | 2 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (31) | — | |
$181,463 | $87,727 | $733 | 67.8% | 2 | 6 | 47 | 4 | 1 | $250 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.96 (82) | Profile | |
$145,765 | $98,685 | $1,085 | 36.8% | 3 | 12 | 55 | 8 | 2 | $0 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.88 (81) | Profile | |
$105,500 | $46,601 | $501 | 57.7% | 3 | 6 | 69 | 5 | 1 | $195 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.93 (29) | Profile | |
$96,181 | $60,285 | $597 | 44.1% | 3 | 6 | 41 | 3 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.4 (9) | — |
Seasonality
Break-even
$4,584/mo
Avg profit / month
$504/mo
Best profit month
Aug $7,852
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
8.01%
Cap Rate
8.25%