476 Pickering Rd Rochester, New Hampshire
3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
$86,060
Annual Revenue
Median of 11 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $497
- Occupancy
- 47%
$20k
$75k
$130k
$185k
$185,981 | $87,043 | $727 | 70.1% | 3 | 9 | 11 | 3 | 2 | $200 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (6) | Profile | |
$135,170 | $77,254 | $1,207 | 30.7% | 3 | 6 | 71 | 4 | 3 | $300 | ❌ | ❌ | ❌ | Yes / Yes | ✅ | ⭐️ 4.93 (15) | Profile | |
$129,103 | $90,325 | $567 | 62.4% | 3 | 8 | 31 | 4 | 3 | $250 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.93 (92) | Profile | |
$97,054 | $35,722 | $433 | 61.4% | 3 | 6 | 81 | 4 | 2 | $225 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.97 (39) | Profile | |
$91,728 | $57,719 | $943 | 26.6% | 3 | 6 | 43 | 3 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (17) | — |
Seasonality
Break-even
$5,500/mo
Avg profit / month
$1,474/mo
Best profit month
Jul $10,685
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
16.85%
Cap Rate
10.4%