2 Brookfield Dr Hollis, New Hampshire
2 bed • 2 bath • 6 guests
Purchase Price
Est. $NaN/mo
$46,927
Annual Revenue
Median of 10 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $244
- Occupancy
- 53%
$10k
$45k
$75k
$110k
$110,544 | $50,691 | $362 | 83.6% | 2 | 4 | 12 | 3 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.96 (24) | Profile | |
$66,996 | $46,242 | $496 | 37% | 2 | 6 | 36 | 5 | 2 | $200 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.82 (142) | Profile | |
$58,807 | $21,049 | $344 | 46.8% | 2 | 6 | 181 | 3 | 1 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (5) | — | |
$49,931 | $28,843 | $267 | 51.3% | 2 | 4 | 46 | 2 | 1 | $125 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.99 (71) | Profile | |
$47,003 | $23,758 | $183 | 70.4% | 2 | 6 | 39 | 5 | 1 | $0 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.92 (51) | Profile |
Seasonality
Break-even
$4,024/mo
Avg profit / month
-$122/mo
Best profit month
Jul $2,341
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-0.06%
Cap Rate
6.32%