274 Thompson Rd Conway, New Hampshire
4 bed • 2 bath • 10 guests
Purchase Price
Est. $NaN/mo
$61,570
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $523
- Occupancy
- 32%
$10k
$35k
$60k
$90k
$90,376 | $32,986 | $680 | 36.4% | 4 | 12 | 60 | 8 | 4 | $0 | ❌ | ✅ | ✅ | Yes / No | ❌ | ⭐️ 4.96 (23) | Profile | |
$84,660 | $56,064 | $610 | 38% | 4 | 10 | 53 | 7 | 4 | $361 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (14) | Profile | |
$82,327 | $55,383 | $726 | 31% | 4 | 10 | 45 | 4 | 3 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (5) | — | |
$79,154 | $53,439 | $690 | 31.4% | 4 | 10 | 43 | 7 | 3 | $280 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (58) | Profile | |
$77,734 | $39,188 | $774 | 27.5% | 4 | 14 | 54 | 9 | 4 | $0 | ❌ | ✅ | ❌ | Yes / No | ❌ | ⭐️ 4.67 (6) | Profile |
Seasonality
Break-even
$4,134/mo
Avg profit / month
$833/mo
Best profit month
Aug $5,127
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
13.82%
Cap Rate
9.82%