3 Laplante Rd Lebanon, New Hampshire
2 bed • 2 bath • 6 guests
Purchase Price
Est. $NaN/mo
$56,681
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $263
- Occupancy
- 59%
$15k
$40k
$70k
$100k
$98,728 | $45,809 | $312 | 86.7% | 2 | 3 | 43 | 2 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (161) | Profile | |
$97,741 | $42,637 | $472 | 56.8% | 2 | 4 | 47 | 2 | 1 | $100 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (2) | Profile | |
$91,026 | $41,929 | $398 | 62.7% | 2 | 6 | 14 | 3 | 2 | $350 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (3) | Profile | |
$82,354 | $49,917 | $333 | 67.8% | 2 | 6 | 56 | 3 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (14) | — | |
$81,891 | $48,427 | $323 | 69.4% | 2 | 6 | 58 | 2 | 1 | $125 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.99 (131) | Profile |
Seasonality
Break-even
$4,755/mo
Avg profit / month
-$257/mo
Best profit month
Feb $5,157
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-1.31%
Cap Rate
6.06%