65 Cotton Hill Rd Belmont, New Hampshire
5 bed • 1 bath • 16 guests
Purchase Price
Est. $NaN/mo
$119,214
Annual Revenue
Median of 20 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $1,046
- Occupancy
- 31%
$0k
$100k
$205k
$315k
$312,371 | $185,049 | $1,111 | 77% | 5 | 16 | 53 | 19 | 4 | $413 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.47 (85) | Profile | |
$252,959 | $153,873 | $1,867 | 37.1% | 5 | 16 | 98 | 13 | 2 | $400 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.84 (56) | Profile | |
$222,155 | $147,216 | $1,685 | 36.1% | 5 | 18 | 97 | 12 | 2 | $0 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 2.5 (34) | — | |
$205,537 | $151,261 | $1,954 | 28.8% | 5 | 16 | 95 | 12 | 3 | $0 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.98 (41) | Profile | |
$196,427 | $79,490 | $2,433 | 22.1% | 5 | 16 | 77 | 5 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (2) | — |
Seasonality
Break-even
$5,415/mo
Avg profit / month
$3,208/mo
Best profit month
Aug $13,462
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
39.9%
Cap Rate
16.37%