57 Boynton Hill Rd Milford, New Hampshire
1 bed • 1 bath • 2 guests
Purchase Price
Est. $NaN/mo
$28,872
Annual Revenue
Median of 11 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $166
- Occupancy
- 48%
$10k
$35k
$55k
$85k
$81,589 | $41,273 | $1,084 | 20.6% | 1 | 2 | 61 | 1 | 2 | $0 | ✅ | ❌ | ❌ | No / No | ❌ | ⭐️ 5 (10) | Profile | |
$40,675 | $15,850 | $138 | 80.9% | 1 | 2 | 36 | 1 | 1 | $50 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (186) | Profile | |
$35,322 | $29,212 | $351 | 27.6% | 1 | 2 | 26 | 2 | 1 | $40 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.88 (266) | Profile | |
$31,579 | $13,207 | $109 | 79.4% | 1 | 2 | 52 | 1 | 1 | $40 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (43) | Profile | |
$31,236 | $14,799 | $173 | 49.4% | 1 | 2 | 42 | 1 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.3 (23) | — |
Seasonality
Break-even
$3,951/mo
Avg profit / month
-$1,556/mo
Best profit month
Jul $942
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-18.5%
Cap Rate
2.07%