2 Gorham Rd Gorham, New Hampshire
3 bed • 3 bath • 12 guests
Purchase Price
Est. $NaN/mo
$41,821
Annual Revenue
Median of 19 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $316
- Occupancy
- 36%
$5k
$30k
$50k
$75k
$74,962 | $29,072 | $494 | 41.6% | 3 | 8 | 31 | 4 | 1 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.78 (27) | Profile | |
$62,152 | $48,008 | $588 | 28.9% | 3 | 12 | 43 | 6 | 3 | $200 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.96 (76) | Profile | |
$55,393 | $44,905 | $514 | 29.5% | 3 | 12 | 43 | 3 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (30) | — | |
$50,353 | $30,166 | $287 | 48% | 3 | 6 | 48 | 4 | 2 | $75 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (38) | Profile | |
$49,591 | $30,686 | $289 | 47% | 3 | 6 | 36 | 2 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.45 (14) | — |
Seasonality
Break-even
$3,447/mo
Avg profit / month
-$206/mo
Best profit month
Aug $2,242
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-1.8%
Cap Rate
5.84%