311 Wicom Rd Bristol, New Hampshire
5 bed • 1 bath • 10 guests
Purchase Price
Est. $NaN/mo
$63,417
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $584
- Occupancy
- 30%
$5k
$120k
$230k
$355k
$353,287 | $180,757 | $1,780 | 54.4% | 4 | 9 | 11 | 9 | 3 | $350 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (5) | Profile | |
$155,476 | $97,623 | $2,583 | 16.5% | 5 | 16 | 70 | 10 | 5 | $600 | ❌ | ❌ | ✅ | Yes / Yes | ✅ | ⭐️ 5 (79) | Profile | |
$110,563 | $82,390 | $1,877 | 16.1% | 5 | 16 | 77 | 6 | 4 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (33) | — | |
$103,972 | $43,289 | $647 | 44% | 4 | 9 | 43 | 6 | 1 | $125 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 5 (39) | Profile | |
$80,887 | $57,355 | $566 | 39.2% | 4 | 12 | 52 | 4 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (96) | — |
Seasonality
Break-even
$4,603/mo
Avg profit / month
$563/mo
Best profit month
Aug $6,706
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
8.26%
Cap Rate
8.43%