46 New Canada Rd Danbury, New Hampshire
3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
$44,733
Annual Revenue
Median of 16 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $310
- Occupancy
- 40%
$5k
$40k
$70k
$105k
$103,365 | $31,748 | $619 | 45.8% | 3 | 8 | 32 | 4 | 2 | $200 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (4) | Profile | |
$85,157 | $40,441 | $428 | 54.5% | 3 | 5 | 51 | 3 | 1 | $0 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 2.5 (8) | — | |
$76,702 | $45,219 | $430 | 48.8% | 3 | 6 | 37 | 6 | 1 | $199 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.88 (155) | Profile | |
$67,213 | $35,970 | $319 | 57.8% | 3 | 8 | 54 | 5 | 2 | $186 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.92 (50) | Profile | |
$64,599 | $51,809 | $527 | 33.6% | 3 | 9 | 38 | 5 | 3 | $160 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.76 (160) | Profile |
Seasonality
Break-even
$4,552/mo
Avg profit / month
-$916/mo
Best profit month
Jul $3,887
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-8.55%
Cap Rate
4.33%