392 E Rd Temple, New Hampshire
3 bed • 1 bath • 5 guests
Purchase Price
Est. $NaN/mo
$55,692
Annual Revenue
Median of 11 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $350
- Occupancy
- 44%
$10k
$60k
$105k
$160k
$159,552 | $59,854 | $1,182 | 37% | 3 | 10 | 25 | 3 | 3 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (2) | — | |
$136,691 | $98,685 | $1,085 | 34.5% | 3 | 12 | 55 | 8 | 2 | $0 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.88 (81) | Profile | |
$104,552 | $46,320 | $448 | 63.9% | 3 | 8 | 77 | 7 | 2 | $120 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.95 (111) | Profile | |
$86,406 | $43,342 | $305 | 77.5% | 3 | 9 | 34 | 5 | 2 | $100 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.84 (74) | Profile | |
$82,444 | $49,619 | $383 | 58.9% | 3 | 6 | 89 | 4 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.98 (61) | Profile |
Seasonality
Break-even
$4,565/mo
Avg profit / month
-$35/mo
Best profit month
Jul $5,948
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
1.15%
Cap Rate
6.64%