25 Ice House Ln Greenfield, New Hampshire
2 bed • 1 bath • 6 guests
Purchase Price
Est. $NaN/mo
$35,433
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $205
- Occupancy
- 47%
$5k
$40k
$75k
$110k
$111,105 | $46,320 | $448 | 68% | 3 | 8 | 77 | 7 | 2 | $120 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.95 (111) | Profile | |
$106,035 | $34,311 | $492 | 59% | 3 | 6 | 55 | 7 | 2 | $279 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.59 (17) | Profile | |
$84,489 | $28,409 | $498 | 46.5% | 3 | 6 | 72 | 4 | 2 | $0 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 2.5 (7) | — | |
$77,788 | $23,856 | $296 | 72.1% | 2 | 5 | 64 | 3 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (26) | Profile | |
$70,207 | $44,405 | $409 | 47.1% | 2 | 4 | 42 | 2 | 1 | $175 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (272) | Profile |
Seasonality
Break-even
$4,381/mo
Avg profit / month
-$1,591/mo
Best profit month
Aug $2,439
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-16.14%
Cap Rate
2.59%