62 Town House Rd New Hampton, New Hampshire
3 bed • 1 bath • 8 guests
Purchase Price
Est. $NaN/mo
$53,903
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $453
- Occupancy
- 33%
$5k
$30k
$50k
$75k
$75,050 | $44,032 | $420 | 48.9% | 3 | 6 | 56 | 3 | 1 | $0 | ❌ | ❌ | ❌ | Yes / No | ❌ | ⭐️ 4.96 (26) | Profile | |
$74,680 | $56,564 | $719 | 28.4% | 3 | 10 | 64 | 7 | 2 | $155 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.7 (63) | Profile | |
$71,282 | $49,599 | $628 | 31.1% | 3 | 8 | 73 | 7 | 3 | $250 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (48) | Profile | |
$70,942 | $45,952 | $600 | 32.4% | 3 | 10 | 52 | 7 | 2 | $200 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.94 (49) | Profile | |
$69,565 | $52,192 | $972 | 19.6% | 3 | 10 | 75 | 0 | 3 | $0 | ❌ | ✅ | ❌ | Yes / No | ❌ | ⭐️ 4 (4) | — |
Seasonality
Break-even
$3,833/mo
Avg profit / month
$474/mo
Best profit month
Jul $6,164
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
9.4%
Cap Rate
8.64%