381 Slip Rd Greenfield, New Hampshire
3 bed • 3 bath • 8 guests
Purchase Price
Est. $NaN/mo
$77,961
Annual Revenue
Median of 19 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $382
- Occupancy
- 56%
$10k
$55k
$100k
$145k
$145,934 | $92,590 | $689 | 58.1% | 4 | 16 | 36 | 5 | 2 | $150 | ❌ | ✅ | ✅ | Yes / Yes | ✅ | ⭐️ 4.96 (81) | Profile | |
$132,000 | $86,002 | $626 | 57.7% | 4 | 12 | 33 | 2 | 2 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.45 (10) | — | |
$111,367 | $46,320 | $448 | 68.1% | 3 | 8 | 77 | 7 | 2 | $120 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.95 (111) | Profile | |
$108,557 | $59,880 | $634 | 46.9% | 3 | 6 | 39 | 3 | 2 | $0 | ❌ | ✅ | ❌ | Yes / Yes | ✅ | ⭐️ 4.95 (239) | Profile | |
$106,325 | $34,311 | $492 | 59.2% | 3 | 6 | 55 | 7 | 2 | $279 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.59 (17) | Profile |
Seasonality
Break-even
$5,282/mo
Avg profit / month
$2,777/mo
Best profit month
Jul $13,422
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
35.96%
Cap Rate
15.07%