51 Russell Rd Colebrook, New Hampshire
3 bed • 2 bath • 6 guests
Purchase Price
Est. $NaN/mo
$30,263
Annual Revenue
Median of 17 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $223
- Occupancy
- 37%
$10k
$25k
$45k
$65k
$64,520 | $35,635 | $213 | 82.9% | 3 | 6 | 21 | 4 | 1 | $150 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.94 (126) | Profile | |
$48,836 | $32,542 | $398 | 33.6% | 3 | 8 | 71 | 3 | 1 | $240 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.91 (53) | Profile | |
$39,928 | $18,983 | $369 | 29.6% | 4 | 10 | 130 | 4 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.45 (58) | — | |
$37,822 | $29,492 | $289 | 35.9% | 3 | 8 | 44 | 6 | 1 | $0 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 5 (27) | Profile | |
$37,793 | $23,790 | $225 | 46.1% | 2 | 4 | 77 | 3 | 1 | $50 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.99 (345) | Profile |
Seasonality
Break-even
$3,684/mo
Avg profit / month
-$1,227/mo
Best profit month
Aug $629
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-15.55%
Cap Rate
2.53%