58 Summer St Peterborough, New Hampshire
3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
$51,429
Annual Revenue
Median of 10 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $347
- Occupancy
- 41%
$10k
$40k
$70k
$105k
$104,608 | $46,320 | $448 | 64% | 3 | 8 | 77 | 7 | 2 | $120 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.95 (111) | Profile | |
$86,445 | $43,342 | $305 | 77.6% | 3 | 9 | 34 | 5 | 2 | $100 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.84 (74) | Profile | |
$55,731 | $39,466 | $487 | 31.4% | 3 | 6 | 57 | 3 | 3 | $150 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.98 (108) | Profile | |
$51,915 | $41,176 | $454 | 31.3% | 3 | 8 | 55 | 3 | 3 | $220 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.89 (109) | Profile | |
$51,681 | $26,568 | $428 | 33.1% | 3 | 7 | 74 | 5 | 2 | $200 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.94 (119) | Profile |
Seasonality
Break-even
$4,435/mo
Avg profit / month
-$458/mo
Best profit month
Jul $4,796
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-3.86%
Cap Rate
5.43%