31 Clymers Dr Harrisville, New Hampshire
3 bed • 2 bath • 6 guests
Purchase Price
Est. $NaN/mo
$59,948
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $358
- Occupancy
- 46%
$5k
$80k
$155k
$235k
$233,761 | $105,354 | $979 | 65.5% | 4 | 10 | 12 | 5 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (1) | — | |
$139,351 | $92,590 | $689 | 55.4% | 4 | 16 | 36 | 5 | 2 | $150 | ❌ | ✅ | ✅ | Yes / Yes | ✅ | ⭐️ 4.96 (81) | Profile | |
$126,076 | $86,002 | $626 | 55.1% | 4 | 12 | 33 | 2 | 2 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.45 (10) | — | |
$105,909 | $46,320 | $448 | 64.8% | 3 | 8 | 77 | 7 | 2 | $120 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.95 (111) | Profile | |
$84,405 | $37,343 | $461 | 50.1% | 3 | 6 | 135 | 2 | 1 | $0 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.9 (12) | — |
Seasonality
Break-even
$4,447/mo
Avg profit / month
-$419/mo
Best profit month
Jul $4,901
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-3.4%
Cap Rate
5.54%