47 Waterville Acres Rd Thornton, New Hampshire
3 bed • 1.5 bath • 8 guests
Purchase Price
Est. $NaN/mo
$41,218
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $311
- Occupancy
- 36%
$10k
$45k
$85k
$125k
$123,442 | $53,213 | $495 | 68.4% | 3 | 8 | 64 | 6 | 2 | $200 | ✅ | ✅ | ✅ | Yes / Yes | ✅ | ⭐️ 4.93 (44) | Profile | |
$123,098 | $76,481 | $430 | 78.5% | 3 | 8 | 32 | 6 | 2 | $150 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (90) | Profile | |
$115,972 | $72,655 | $396 | 80.2% | 3 | 8 | 33 | 3 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (8) | — | |
$77,481 | $59,881 | $446 | 47.6% | 3 | 8 | 35 | 5 | 2 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ✅ | ⭐️ 4.97 (59) | Profile | |
$61,722 | $51,351 | $660 | 25.6% | 3 | 16 | 64 | 9 | 2 | $330 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.76 (87) | Profile |
Seasonality
Break-even
$3,565/mo
Avg profit / month
-$539/mo
Best profit month
Aug $1,660
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-6.84%
Cap Rate
4.62%