36 Davis Blvd Rochester, New Hampshire
4 bed • 2 bath • 10 guests
Purchase Price
Est. $NaN/mo
$98,028
Annual Revenue
Median of 17 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $589
- Occupancy
- 46%
$20k
$95k
$175k
$260k
$258,026 | $60,894 | $1,161 | 60.9% | 5 | 12 | 36 | 6 | 3 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.94 (35) | Profile | |
$175,617 | $130,023 | $1,991 | 24.2% | 3 | 16 | 58 | 4 | 3 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (13) | — | |
$166,953 | $121,316 | $1,972 | 23.2% | 4 | 16 | 62 | 8 | 3 | $250 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (50) | Profile | |
$149,099 | $111,223 | $833 | 49% | 4 | 14 | 42 | 8 | 4 | $265 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.99 (129) | Profile | |
$147,456 | $90,114 | $1,003 | 40.3% | 5 | 16 | 47 | 11 | 3 | $300 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.92 (79) | Profile |
Seasonality
Break-even
$6,517/mo
Avg profit / month
$5,145/mo
Best profit month
Aug $19,012
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
55.7%
Cap Rate
19.9%