31 Pleasant St Antrim, New Hampshire
3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
$53,666
Annual Revenue
Median of 13 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $393
- Occupancy
- 37%
$5k
$35k
$70k
$105k
$103,819 | $46,320 | $448 | 63.5% | 3 | 8 | 77 | 7 | 2 | $120 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.95 (111) | Profile | |
$97,955 | $34,311 | $492 | 54.5% | 3 | 6 | 55 | 7 | 2 | $279 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.59 (17) | Profile | |
$82,300 | $37,343 | $461 | 48.9% | 3 | 6 | 135 | 2 | 1 | $0 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.9 (12) | — | |
$75,763 | $28,409 | $498 | 41.7% | 3 | 6 | 72 | 4 | 2 | $0 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 2.5 (7) | — | |
$57,409 | $42,190 | $540 | 29.1% | 3 | 11 | 39 | 7 | 2 | $220 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.89 (97) | Profile |
Seasonality
Break-even
$4,528/mo
Avg profit / month
-$398/mo
Best profit month
Jul $5,057
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-3.06%
Cap Rate
5.63%