40 Spring St Farmington, New Hampshire
3 bed • 1.5 bath • 8 guests
Purchase Price
Est. $NaN/mo
$67,190
Annual Revenue
Median of 23 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $475
- Occupancy
- 39%
$5k
$60k
$115k
$170k
$170,540 | $130,023 | $1,991 | 23.5% | 3 | 16 | 58 | 4 | 3 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (13) | — | |
$159,476 | $76,569 | $589 | 74.1% | 3 | 8 | 13 | 3 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (52) | — | |
$113,114 | $82,792 | $737 | 42% | 3 | 6 | 35 | 3 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.4 (8) | — | |
$101,453 | $48,954 | $637 | 43.6% | 3 | 8 | 83 | 4 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.96 (27) | Profile | |
$96,496 | $68,907 | $509 | 52% | 3 | 6 | 61 | 3 | 2 | $258 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.96 (100) | Profile |
Seasonality
Break-even
$4,024/mo
Avg profit / month
$2,507/mo
Best profit month
Jul $11,133
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
51.01%
Cap Rate
19.28%