3 Weirs Blvd Laconia, New Hampshire
1 bed • 1 bath • 4 guests
Purchase Price
Est. $NaN/mo
$33,548
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $232
- Occupancy
- 40%
$5k
$25k
$45k
$65k
$64,543 | $30,263 | $327 | 54.1% | 1 | 4 | 17 | 3 | 1 | $150 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.8 (51) | Profile | |
$54,286 | $29,229 | $313 | 47.5% | 1 | 4 | 26 | 2 | 1 | $150 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.8 (64) | Profile | |
$51,729 | $30,180 | $363 | 39% | 1 | 6 | 41 | 1 | 1 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.45 (32) | — | |
$45,681 | $21,206 | $219 | 57.2% | 1 | 4 | 97 | 1 | 1 | $100 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (34) | Profile | |
$42,525 | $16,900 | $270 | 43.1% | 1 | 6 | 18 | 3 | 1 | $150 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.94 (36) | Profile |
Seasonality
Break-even
$4,030/mo
Avg profit / month
-$1,300/mo
Best profit month
Jul $1,546
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-15.18%
Cap Rate
2.84%