39 Denmark Dr Northwood, New Hampshire
2 bed • 2 bath • 6 guests
Purchase Price
Est. $NaN/mo
$80,205
Annual Revenue
Median of 10 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $436
- Occupancy
- 50%
$5k
$45k
$85k
$125k
$123,770 | $59,186 | $726 | 46.7% | 2 | 5 | 23 | 3 | 2 | $250 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (42) | Profile | |
$99,541 | $23,228 | $656 | 41.6% | 2 | 4 | 45 | 4 | 1 | $175 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 5 (43) | Profile | |
$98,102 | $67,150 | $482 | 55.8% | 2 | 6 | 25 | 2 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (4) | — | |
$81,223 | $49,673 | $360 | 61.9% | 2 | 6 | 45 | 3 | 2 | $155 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.98 (42) | Profile | |
$80,557 | $54,362 | $399 | 55.3% | 2 | 6 | 27 | 2 | 2 | $220 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.97 (152) | Profile |
Seasonality
Break-even
$5,028/mo
Avg profit / month
$756/mo
Best profit month
Aug $8,685
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
10.14%
Cap Rate
8.76%