26 Old Towne Rd Nelson, New Hampshire
3 bed • 1 bath • 8 guests
Purchase Price
Est. $NaN/mo
$49,094
Annual Revenue
Median of 12 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $377
- Occupancy
- 36%
$5k
$30k
$55k
$85k
$83,079 | $37,343 | $461 | 49.3% | 3 | 6 | 135 | 2 | 1 | $0 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.9 (12) | — | |
$55,425 | $40,304 | $390 | 38.9% | 3 | 12 | 46 | 4 | 1 | $100 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.98 (213) | Profile | |
$54,306 | $21,074 | $396 | 37.6% | 3 | 6 | 54 | 4 | 1 | $190 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.92 (38) | Profile | |
$53,951 | $36,618 | $530 | 27.9% | 3 | 10 | 57 | 6 | 2 | $185 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (38) | Profile | |
$53,405 | $36,633 | $345 | 42.5% | 3 | 8 | 69 | 4 | 2 | $100 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.87 (83) | Profile |
Seasonality
Break-even
$4,678/mo
Avg profit / month
-$745/mo
Best profit month
Jul $4,450
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-6.52%
Cap Rate
4.82%