225 Concord Stage Rd Weare, New Hampshire
3 bed • 1 bath • 8 guests
Purchase Price
Est. $NaN/mo
$61,752
Annual Revenue
Median of 11 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $320
- Occupancy
- 53%
$5k
$45k
$90k
$135k
$133,693 | $67,553 | $463 | 79.1% | 3 | 6 | 13 | 4 | 2 | $200 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (45) | Profile | |
$98,778 | $34,311 | $492 | 55% | 3 | 6 | 55 | 7 | 2 | $279 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.59 (17) | Profile | |
$83,447 | $50,011 | $284 | 80.5% | 3 | 4 | 25 | 4 | 2 | $110 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.9 (135) | Profile | |
$76,652 | $28,409 | $498 | 42.2% | 3 | 6 | 72 | 4 | 2 | $0 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 2.5 (7) | — | |
$69,361 | $35,243 | $240 | 79.1% | 3 | 5 | 51 | 4 | 1 | $0 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.96 (27) | Profile |
Seasonality
Break-even
$4,175/mo
Avg profit / month
$846/mo
Best profit month
Jul $7,478
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
14.21%
Cap Rate
9.82%