25 Mayhew Turnpike Hebron, New Hampshire
2 bed • 1 bath • 6 guests
Purchase Price
Est. $NaN/mo
$41,714
Annual Revenue
Median of 16 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $311
- Occupancy
- 37%
$10k
$30k
$50k
$70k
$70,653 | $18,407 | $426 | 45.4% | 3 | 6 | 82 | 4 | 2 | $150 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.96 (47) | Profile | |
$64,552 | $22,603 | $802 | 22% | 3 | 6 | 141 | 5 | 2 | $175 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.78 (9) | Profile | |
$52,974 | $31,810 | $307 | 47.3% | 1 | 4 | 78 | 2 | 1 | $75 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (43) | Profile | |
$48,340 | $27,155 | $314 | 42.1% | 1 | 4 | 87 | 2 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (6) | — | |
$46,647 | $20,004 | $725 | 17.6% | 3 | 6 | 178 | 3 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.25 (36) | — |
Seasonality
Break-even
$3,807/mo
Avg profit / month
-$591/mo
Best profit month
Aug $1,298
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-7.01%
Cap Rate
4.66%