525 N Shore Dr Hopkinton, New Hampshire
2 bed • 1 bath • 6 guests
Purchase Price
Est. $NaN/mo
$34,896
Annual Revenue
Median of 11 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $325
- Occupancy
- 29%
$10k
$25k
$40k
$55k
$54,479 | $30,278 | $325 | 45.9% | 2 | 8 | 29 | 2 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (29) | Profile | |
$52,788 | $39,577 | $346 | 41.8% | 2 | 6 | 44 | 3 | 1 | $165 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.99 (86) | Profile | |
$46,837 | $1,680 | $816 | 15.7% | 2 | 4 | 116 | 3 | 1 | $0 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 0 (0) | Profile | |
$46,547 | $33,348 | $398 | 32.1% | 2 | 7 | 65 | 4 | 1 | $173 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (17) | Profile | |
$35,479 | $28,874 | $406 | 24% | 2 | 7 | 39 | 4 | 1 | $170 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.77 (220) | Profile |
Seasonality
Break-even
$4,318/mo
Avg profit / month
-$1,510/mo
Best profit month
Aug $2,545
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-15.65%
Cap Rate
2.7%