304 Boston Post Rd Amherst, New Hampshire
2 bed • 1 bath • 4 guests
Purchase Price
Est. $NaN/mo
$46,060
Annual Revenue
Median of 11 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $239
- Occupancy
- 53%
$10k
$70k
$130k
$190k
$190,581 | $91,559 | $753 | 69.3% | 2 | 6 | 48 | 2 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (31) | — | |
$180,446 | $87,727 | $733 | 67.4% | 2 | 6 | 47 | 4 | 1 | $250 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.96 (82) | Profile | |
$65,125 | $46,242 | $496 | 36% | 2 | 6 | 36 | 5 | 2 | $200 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.82 (142) | Profile | |
$57,319 | $18,760 | $221 | 71% | 2 | 3 | 23 | 2 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.73 (15) | Profile | |
$48,116 | $24,413 | $307 | 42.9% | 2 | 4 | 40 | 2 | 2 | $100 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.92 (502) | Profile |
Seasonality
Break-even
$4,284/mo
Avg profit / month
-$474/mo
Best profit month
Aug $5,028
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-4.39%
Cap Rate
5.32%