33 Meadowview Cir Nashua, New Hampshire
2 bed • 2.5 bath • 6 guests
Purchase Price
Est. $NaN/mo
$58,288
Annual Revenue
Median of 11 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $300
- Occupancy
- 53%
$15k
$45k
$80k
$115k
$111,535 | $50,691 | $362 | 84.4% | 2 | 4 | 12 | 3 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.96 (24) | Profile | |
$77,700 | $47,858 | $363 | 58.7% | 2 | 6 | 41 | 3 | 1 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (1) | — | |
$67,831 | $46,242 | $496 | 37.5% | 2 | 6 | 36 | 5 | 2 | $200 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.82 (142) | Profile | |
$60,862 | $38,034 | $287 | 58.1% | 2 | 5 | 13 | 2 | 1 | $70 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.91 (64) | Profile | |
$59,796 | $21,049 | $344 | 47.6% | 2 | 6 | 181 | 3 | 1 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (5) | — |
Seasonality
Break-even
$4,377/mo
Avg profit / month
-$169/mo
Best profit month
Jul $2,487
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-0.52%
Cap Rate
6.23%