51 Grove St Bartlett, New Hampshire
4 bed • 3 bath • 10 guests
Purchase Price
Est. $NaN/mo
$69,415
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $517
- Occupancy
- 37%
$5k
$65k
$120k
$185k
$183,197 | $131,503 | $1,496 | 33.5% | 5 | 16 | 76 | 5 | 3 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.45 (15) | — | |
$179,375 | $114,580 | $1,492 | 32.9% | 5 | 16 | 62 | 10 | 3 | $400 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.97 (75) | Profile | |
$115,062 | $69,579 | $784 | 40.2% | 3 | 8 | 54 | 4 | 2 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.93 (46) | Profile | |
$112,872 | $58,042 | $387 | 80% | 4 | 8 | 8 | 6 | 3 | $200 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.81 (48) | Profile | |
$88,483 | $46,341 | $311 | 77.9% | 4 | 9 | 13 | 6 | 2 | $155 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.67 (54) | Profile |
Seasonality
Break-even
$5,176/mo
Avg profit / month
$62/mo
Best profit month
Aug $4,589
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
2.09%
Cap Rate
6.89%