234 NH-16A Bartlett, New Hampshire
4 bed • 2.5 bath • 10 guests
Purchase Price
Est. $NaN/mo
$81,773
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $649
- Occupancy
- 35%
$10k
$70k
$135k
$200k
$197,229 | $126,253 | $1,261 | 42.8% | 4 | 14 | 109 | 8 | 4 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (54) | Profile | |
$170,050 | $128,678 | $957 | 48.7% | 4 | 10 | 33 | 4 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (3) | — | |
$152,385 | $114,003 | $847 | 49.3% | 4 | 10 | 33 | 7 | 3 | $299 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.99 (131) | Profile | |
$142,510 | $92,703 | $1,110 | 35.2% | 4 | 14 | 117 | 5 | 4 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (39) | — | |
$112,690 | $56,211 | $558 | 55.3% | 4 | 8 | 16 | 6 | 2 | $175 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.97 (32) | Profile |
Seasonality
Break-even
$4,559/mo
Avg profit / month
$1,498/mo
Best profit month
Aug $6,735
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
21.85%
Cap Rate
11.81%