32 Post Pond Ln Lyme, New Hampshire
1 bed • 1 bath • 4 guests
Purchase Price
Est. $NaN/mo
$54,168
Annual Revenue
Median of 15 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $235
- Occupancy
- 63%
$0k
$35k
$70k
$105k
$105,606 | $52,475 | $340 | 85.2% | 1 | 2 | 51 | 1 | 2 | $100 | ❌ | ✅ | ✅ | No / Yes | ❌ | ⭐️ 4.98 (162) | Profile | |
$83,241 | $49,917 | $333 | 68.5% | 2 | 6 | 56 | 3 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (14) | — | |
$82,782 | $48,427 | $323 | 70.2% | 2 | 6 | 58 | 2 | 1 | $125 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.99 (131) | Profile | |
$79,229 | $47,342 | $313 | 69.4% | 2 | 8 | 59 | 5 | 2 | $100 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.96 (597) | Profile | |
$67,726 | $28,655 | $224 | 83% | 2 | 4 | 49 | 2 | 1 | $45 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.96 (175) | Profile |
Seasonality
Break-even
$4,689/mo
Avg profit / month
-$327/mo
Best profit month
Feb $3,818
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-2.18%
Cap Rate
5.87%