28 Dale Rd Hooksett, New Hampshire
3 bed • 2.5 bath • 8 guests
Purchase Price
Est. $NaN/mo
$63,223
Annual Revenue
Median of 15 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $349
- Occupancy
- 50%
$5k
$30k
$55k
$75k
$76,287 | $13,617 | $376 | 55.5% | 3 | 6 | 44 | 3 | 2 | $95 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.98 (46) | Profile | |
$72,947 | $35,243 | $240 | 83.2% | 3 | 5 | 51 | 4 | 1 | $0 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.96 (27) | Profile | |
$70,847 | $45,192 | $403 | 48.1% | 3 | 6 | 90 | 2 | 2 | $100 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.99 (67) | Profile | |
$69,710 | $44,079 | $399 | 47.9% | 3 | 6 | 98 | 3 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (15) | — | |
$65,650 | $5,793 | $341 | 52.7% | 3 | 6 | 42 | 3 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (32) | — |
Seasonality
Break-even
$4,448/mo
Avg profit / month
$85/mo
Best profit month
Jul $6,074
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
2.64%
Cap Rate
7%