264 Elm Hill Rd Peterborough, New Hampshire
1 bed • 1 bath • 2 guests
Purchase Price
Est. $NaN/mo
$24,263
Annual Revenue
Median of 15 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $173
- Occupancy
- 39%
$5k
$20k
$30k
$45k
$44,647 | $22,419 | $161 | 76.1% | 1 | 2 | 30 | 2 | 1 | $85 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.99 (203) | Profile | |
$31,923 | $19,323 | $295 | 29.6% | 1 | 4 | 39 | 2 | 1 | $25 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.84 (49) | Profile | |
$30,192 | $14,799 | $173 | 47.7% | 1 | 2 | 42 | 1 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.3 (23) | — | |
$29,685 | $21,997 | $194 | 42% | 1 | 4 | 46 | 2 | 1 | $0 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.92 (133) | Profile | |
$27,557 | $21,874 | $172 | 43.9% | 1 | 2 | 19 | 1 | 1 | $50 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.95 (118) | Profile |
Seasonality
Break-even
$3,969/mo
Avg profit / month
-$1,975/mo
Best profit month
Jul $104
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-22.79%
Cap Rate
1.1%