46 Arlene Dr Belmont, New Hampshire
5 bed • 2 bath • 12 guests
Purchase Price
Est. $NaN/mo
$118,695
Annual Revenue
Median of 17 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $1,047
- Occupancy
- 31%
$0k
$100k
$205k
$315k
$312,270 | $185,049 | $1,111 | 77% | 5 | 16 | 53 | 19 | 4 | $413 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.47 (85) | Profile | |
$205,409 | $151,261 | $1,954 | 28.8% | 5 | 16 | 95 | 12 | 3 | $0 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.98 (41) | Profile | |
$196,202 | $79,490 | $2,433 | 22.1% | 5 | 16 | 77 | 5 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (2) | — | |
$187,201 | $85,205 | $1,776 | 28.9% | 5 | 14 | 226 | 5 | 3 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (109) | — | |
$171,789 | $79,747 | $1,001 | 47% | 5 | 8 | 19 | 7 | 5 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.8 (10) | Profile |
Seasonality
Break-even
$5,123/mo
Avg profit / month
$3,825/mo
Best profit month
Aug $14,465
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
54.92%
Cap Rate
20.46%