20 Condo Rd Campton, New Hampshire
3 bed • 1.5 bath • 8 guests
Purchase Price
Est. $NaN/mo
$41,576
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $301
- Occupancy
- 38%
$10k
$50k
$85k
$125k
$124,288 | $53,213 | $495 | 68.8% | 3 | 8 | 64 | 6 | 2 | $200 | ✅ | ✅ | ✅ | Yes / Yes | ✅ | ⭐️ 4.93 (44) | Profile | |
$123,683 | $76,481 | $430 | 78.9% | 3 | 8 | 32 | 6 | 2 | $150 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (90) | Profile | |
$116,515 | $72,655 | $396 | 80.5% | 3 | 8 | 33 | 3 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (8) | — | |
$83,946 | $45,649 | $361 | 63.7% | 3 | 8 | 21 | 6 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.88 (8) | Profile | |
$78,016 | $59,881 | $446 | 48% | 3 | 8 | 35 | 5 | 2 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ✅ | ⭐️ 4.97 (59) | Profile |
Seasonality
Break-even
$3,546/mo
Avg profit / month
-$483/mo
Best profit month
Aug $1,742
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-6.07%
Cap Rate
4.81%