66 Croy Path Hampstead, New Hampshire
2 bed • 1 bath • 6 guests
Purchase Price
Est. $NaN/mo
$60,472
Annual Revenue
Median of 18 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $301
- Occupancy
- 55%
$20k
$45k
$75k
$100k
$101,322 | $43,283 | $510 | 54.4% | 2 | 6 | 58 | 2 | 1 | $0 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.8 (10) | Profile | |
$86,903 | $38,357 | $390 | 61% | 2 | 6 | 46 | 2 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (6) | Profile | |
$75,339 | $39,459 | $509 | 40.5% | 2 | 8 | 51 | 4 | 1 | $0 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 5 (25) | Profile | |
$73,577 | $48,446 | $344 | 58.5% | 2 | 6 | 30 | 3 | 1 | $105 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.92 (580) | Profile | |
$73,483 | $37,356 | $257 | 78.3% | 2 | 4 | 14 | 4 | 1 | $160 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.63 (52) | Profile |
Seasonality
Break-even
$4,757/mo
Avg profit / month
$111/mo
Best profit month
Aug $7,142
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
2.87%
Cap Rate
7.04%