531 Clarksville Pond Rd Clarksville, New Hampshire
4 bed • 2 bath • 10 guests
Purchase Price
Est. $NaN/mo
$53,015
Annual Revenue
Median of 17 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $436
- Occupancy
- 33%
$5k
$30k
$55k
$80k
$78,131 | $33,555 | $647 | 33.1% | 4 | 10 | 105 | 4 | 2 | $150 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.94 (79) | Profile | |
$76,424 | $38,908 | $359 | 58.4% | 4 | 8 | 71 | 6 | 1 | $150 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.95 (74) | Profile | |
$68,790 | $30,087 | $416 | 45.3% | 4 | 12 | 109 | 7 | 2 | $175 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.97 (39) | Profile | |
$64,142 | $52,091 | $572 | 30.7% | 4 | 12 | 27 | 8 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (11) | Profile | |
$62,844 | $31,813 | $353 | 48.7% | 4 | 8 | 74 | 4 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (40) | — |
Seasonality
Break-even
$3,969/mo
Avg profit / month
-$302/mo
Best profit month
Jul $1,918
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-2.52%
Cap Rate
5.71%