39 Mountainside Dr Hillsborough, New Hampshire
3 bed • 2 bath • 6 guests
Purchase Price
Est. $NaN/mo
$47,274
Annual Revenue
Median of 14 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $389
- Occupancy
- 33%
$5k
$30k
$50k
$75k
$74,295 | $47,076 | $437 | 46.6% | 3 | 6 | 69 | 3 | 3 | $200 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (76) | Profile | |
$59,407 | $33,600 | $282 | 57.8% | 3 | 6 | 53 | 5 | 2 | $181 | ❌ | ✅ | ✅ | No / No | ❌ | ⭐️ 4.75 (232) | Profile | |
$56,706 | $42,190 | $540 | 28.8% | 3 | 11 | 39 | 7 | 2 | $220 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.89 (97) | Profile | |
$56,004 | $42,125 | $525 | 29.2% | 3 | 11 | 39 | 5 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.4 (16) | — | |
$52,950 | $21,074 | $396 | 36.6% | 3 | 6 | 54 | 4 | 1 | $190 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.92 (38) | Profile |
Seasonality
Break-even
$4,318/mo
Avg profit / month
-$839/mo
Best profit month
Jul $3,756
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-8.39%
Cap Rate
4.34%