29 Masquanipi Dr Antrim, New Hampshire
2 bed • 1 bath • 6 guests
Purchase Price
Est. $NaN/mo
$47,222
Annual Revenue
Median of 16 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $325
- Occupancy
- 40%
$5k
$35k
$65k
$95k
$95,227 | $50,569 | $463 | 56.4% | 2 | 4 | 23 | 2 | 2 | $200 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.95 (21) | Profile | |
$88,990 | $71,921 | $537 | 45.4% | 2 | 6 | 22 | 4 | 1 | $150 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.9 (157) | Profile | |
$87,913 | $71,309 | $535 | 45% | 2 | 6 | 22 | 2 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.45 (13) | — | |
$61,705 | $46,919 | $397 | 42.6% | 2 | 7 | 42 | 5 | 1 | $0 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.94 (142) | Profile | |
$54,211 | $24,383 | $289 | 51.3% | 2 | 6 | 41 | 3 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.84 (37) | Profile |
Seasonality
Break-even
$4,338/mo
Avg profit / month
-$775/mo
Best profit month
Aug $4,370
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-7.79%
Cap Rate
4.53%