530 Windy Row Peterborough, New Hampshire
1 bed • 1 bath • 4 guests
Purchase Price
Est. $NaN/mo
$23,470
Annual Revenue
Median of 16 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $178
- Occupancy
- 36%
$0k
$20k
$35k
$55k
$52,494 | $26,938 | $184 | 78.2% | 1 | 4 | 13 | 0 | 1 | $0 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.72 (18) | Profile | |
$49,936 | $12,304 | $385 | 35.6% | 1 | 9 | 59 | 1 | 1 | $60 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.75 (4) | Profile | |
$44,084 | $22,419 | $161 | 75.2% | 1 | 2 | 30 | 2 | 1 | $85 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.99 (203) | Profile | |
$40,340 | $29,115 | $247 | 44.8% | 1 | 3 | 51 | 2 | 1 | $50 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 5 (92) | Profile | |
$29,225 | $21,997 | $194 | 41.3% | 1 | 4 | 46 | 2 | 1 | $0 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.92 (133) | Profile |
Seasonality
Break-even
$3,940/mo
Avg profit / month
-$2,070/mo
Best profit month
Jul -$119
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-23.96%
Cap Rate
0.83%