21 Hawk Rd Conway, New Hampshire
2 bed • 2 bath • 6 guests
Purchase Price
Est. $NaN/mo
$50,825
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $469
- Occupancy
- 30%
$0k
$45k
$95k
$145k
$141,542 | $46,090 | $1,050 | 36.9% | 2 | 7 | 90 | 3 | 2 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (22) | — | |
$128,142 | $50,050 | $491 | 71.5% | 2 | 6 | 20 | 4 | 2 | $160 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.93 (14) | Profile | |
$72,643 | $47,880 | $569 | 35% | 2 | 6 | 64 | 3 | 2 | $160 | ✅ | ✅ | ❌ | Yes / Yes | ✅ | ⭐️ 4.92 (13) | Profile | |
$63,097 | $52,179 | $489 | 35.3% | 2 | 7 | 46 | 3 | 2 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.45 (22) | — | |
$61,888 | $51,280 | $476 | 35.6% | 2 | 7 | 45 | 6 | 2 | $227 | ✅ | ✅ | ❌ | Yes / Yes | ✅ | ⭐️ 4.88 (52) | Profile |
Seasonality
Break-even
$3,249/mo
Avg profit / month
$705/mo
Best profit month
Aug $4,378
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
18.04%
Cap Rate
10.77%