39 Salmon Falls Rd Rochester, New Hampshire
3 bed • 1 bath • 8 guests
Purchase Price
Est. $NaN/mo
$91,155
Annual Revenue
Median of 22 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $575
- Occupancy
- 43%
$5k
$60k
$115k
$175k
$174,816 | $130,023 | $1,991 | 24.1% | 3 | 16 | 58 | 4 | 3 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (13) | — | |
$166,157 | $121,316 | $1,972 | 23.1% | 4 | 16 | 62 | 8 | 3 | $250 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (50) | Profile | |
$148,713 | $111,223 | $833 | 48.9% | 4 | 14 | 42 | 8 | 4 | $265 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.99 (129) | Profile | |
$135,737 | $96,541 | $778 | 47.8% | 4 | 10 | 56 | 7 | 2 | $250 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.87 (230) | Profile | |
$116,507 | $83,961 | $681 | 46.9% | 4 | 10 | 53 | 4 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.3 (6) | — |
Seasonality
Break-even
$5,123/mo
Avg profit / month
$1,302/mo
Best profit month
Jul $9,788
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
16.39%
Cap Rate
10.29%