484 West Side Rd Bartlett, New Hampshire

3 bed • 1 bath • 8 guests

Purchase Price

Est. $NaN/mo

$38,452

Median of 25 comps selected by Adam, creator of this analysis.

$10k

$35k

$55k

$80k


Family Fave near Storyland \| Walk to River \| Pool	$78,959	$60,257	$412	52.6%	3	11	38	6	2	$200	✅	❌	❌	Yes / Yes	❌	⭐️ 4.94 (143)	Profile
Trail's End	$76,793	$38,925	$424	49.6%	3	8	95	4	2	$160	❌	✅	✅	Yes / Yes	❌	⭐️ 4.96 (46)	Profile
Pine Top Lodge \| Spacious Family Home with a Pool!	$60,237	$27,624	$421	39.2%	3	12	50	8	2	$0	✅	❌	✅	Yes / Yes	❌	⭐️ 4.87 (23)	Profile
NEW! White Mntn. Sanctuary - Walk to Storyland!	$57,243	$37,521	$507	31%	3	8	52	6	2	$150	✅	❌	❌	Yes / Yes	❌	⭐️ 4.89 (36)	Profile
The Nordic - 3 Bed Mountain Home in Bartlett NH	$55,763	$37,891	$536	28.5%	3	8	38	3	2	$0	❌	❌	✅	Yes / Yes	❌	⭐️ 2.4 (18)	—

Loading amenity revenue opportunities

Seasonality

Break-even

$4,122/mo

Avg profit / month

-$998/mo

Best profit month

Aug $1,870

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-10.82%

Cap Rate

3.75%

Return on Investment

5.06%