202 NH-27 Raymond, New Hampshire
2 bed • 1.5 bath • 6 guests
Purchase Price
Est. $NaN/mo
$53,140
Annual Revenue
Median of 11 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $334
- Occupancy
- 44%
$5k
$45k
$90k
$135k
$133,355 | $66,790 | $436 | 83.7% | 2 | 7 | 25 | 7 | 1 | $200 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (19) | Profile | |
$103,099 | $35,089 | $503 | 56.2% | 3 | 8 | 61 | 5 | 1 | $207 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.68 (34) | Profile | |
$72,522 | $37,532 | $355 | 56% | 2 | 8 | 83 | 3 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (36) | Profile | |
$68,635 | $48,053 | $519 | 36.2% | 3 | 9 | 38 | 7 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.97 (35) | Profile | |
$55,914 | $39,846 | $443 | 34.6% | 3 | 6 | 13 | 4 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (24) | Profile |
Seasonality
Break-even
$3,755/mo
Avg profit / month
$220/mo
Best profit month
Aug $5,960
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
5.41%
Cap Rate
7.62%