32 Woodland Pines Rd Bartlett, New Hampshire
3 bed • 2.5 bath • 8 guests
Purchase Price
Est. $NaN/mo
$39,975
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $352
- Occupancy
- 31%
$15k
$35k
$55k
$80k
$78,978 | $60,257 | $412 | 52.6% | 3 | 11 | 38 | 6 | 2 | $200 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.94 (143) | Profile | |
$67,967 | $45,520 | $464 | 40.1% | 3 | 6 | 89 | 3 | 2 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (191) | — | |
$65,168 | $47,669 | $454 | 39.3% | 3 | 8 | 34 | 7 | 3 | $270 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.96 (47) | Profile | |
$60,258 | $27,624 | $421 | 39.2% | 3 | 12 | 50 | 8 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.87 (23) | Profile | |
$59,574 | $44,987 | $379 | 43% | 3 | 6 | 36 | 4 | 1 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.94 (68) | Profile |
Seasonality
Break-even
$4,237/mo
Avg profit / month
-$1,080/mo
Best profit month
Aug $1,817
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-11.26%
Cap Rate
3.65%