2 Damon Pond Rd Amherst, New Hampshire
2 bed • 1 bath • 6 guests
Purchase Price
Est. $NaN/mo
$46,217
Annual Revenue
Median of 21 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $239
- Occupancy
- 53%
$0k
$65k
$125k
$190k
$191,369 | $91,559 | $753 | 69.6% | 2 | 6 | 48 | 2 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (31) | — | |
$181,203 | $87,727 | $733 | 67.7% | 2 | 6 | 47 | 4 | 1 | $250 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.96 (82) | Profile | |
$65,437 | $46,242 | $496 | 36.1% | 2 | 6 | 36 | 5 | 2 | $200 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.82 (142) | Profile | |
$61,697 | $33,389 | $255 | 66.2% | 2 | 6 | 27 | 3 | 1 | $140 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.99 (105) | Profile | |
$57,538 | $18,760 | $221 | 71.2% | 2 | 3 | 23 | 2 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.73 (15) | Profile |
Seasonality
Break-even
$4,275/mo
Avg profit / month
-$502/mo
Best profit month
Aug $4,947
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-4.74%
Cap Rate
5.23%