24 Corson St Rochester, New Hampshire
4 bed • 1 bath • 10 guests
Purchase Price
Est. $NaN/mo
$93,692
Annual Revenue
Median of 18 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $584
- Occupancy
- 44%
$20k
$100k
$180k
$265k
$263,905 | $60,894 | $1,161 | 62.3% | 5 | 12 | 36 | 6 | 3 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.94 (35) | Profile | |
$181,230 | $130,023 | $1,991 | 24.9% | 3 | 16 | 58 | 4 | 3 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (13) | — | |
$172,527 | $121,316 | $1,972 | 24% | 4 | 16 | 62 | 8 | 3 | $250 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (50) | Profile | |
$151,805 | $111,223 | $833 | 49.9% | 4 | 14 | 42 | 8 | 4 | $265 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.99 (129) | Profile | |
$150,756 | $90,114 | $1,003 | 41.2% | 5 | 16 | 47 | 11 | 3 | $300 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.92 (79) | Profile |
Seasonality
Break-even
$5,988/mo
Avg profit / month
$4,116/mo
Best profit month
Aug $16,130
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
47.57%
Cap Rate
17.97%