66 Langdon St Plymouth, New Hampshire
6 bed • 3 bath • 14 guests
Purchase Price
Est. $NaN/mo
$79,028
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $808
- Occupancy
- 27%
$15k
$60k
$100k
$150k
$146,628 | $93,173 | $1,252 | 32.1% | 6 | 14 | 74 | 11 | 5 | $350 | ✅ | ✅ | ✅ | Yes / Yes | ✅ | ⭐️ 5 (70) | Profile | |
$114,696 | $83,414 | $860 | 36.5% | 5 | 15 | 42 | 9 | 5 | $250 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.95 (19) | Profile | |
$109,217 | $85,885 | $1,089 | 27.5% | 6 | 14 | 71 | 11 | 4 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.29 (35) | Profile | |
$104,510 | $45,843 | $969 | 29.6% | 6 | 15 | 20 | 11 | 4 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.89 (9) | Profile | |
$104,288 | $65,480 | $1,061 | 26.9% | 5 | 12 | 78 | 9 | 4 | $300 | ✅ | ✅ | ✅ | Yes / Yes | ✅ | ⭐️ 4.97 (133) | Profile |
Seasonality
Break-even
$5,071/mo
Avg profit / month
$1,253/mo
Best profit month
Aug $5,530
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
15.07%
Cap Rate
10.2%