66 Crescent St Henniker, New Hampshire
2 bed • 1.5 bath • 6 guests
Purchase Price
Est. $NaN/mo
$35,734
Annual Revenue
Median of 11 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $298
- Occupancy
- 33%
$10k
$25k
$40k
$55k
$54,779 | $30,278 | $325 | 46.2% | 2 | 8 | 29 | 2 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (29) | Profile | |
$53,040 | $39,577 | $346 | 42% | 2 | 6 | 44 | 3 | 1 | $165 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.99 (86) | Profile | |
$50,498 | $26,469 | $228 | 60.7% | 2 | 6 | 37 | 4 | 2 | $200 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.91 (22) | Profile | |
$47,473 | $1,680 | $816 | 15.9% | 2 | 4 | 116 | 3 | 1 | $0 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 0 (0) | Profile | |
$46,840 | $33,348 | $398 | 32.3% | 2 | 7 | 65 | 4 | 1 | $173 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (17) | Profile |
Seasonality
Break-even
$3,364/mo
Avg profit / month
-$479/mo
Best profit month
Aug $3,687
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-6.76%
Cap Rate
4.65%