679 5th Ave Berlin, New Hampshire
4 bed • 2 bath • 12 guests
Purchase Price
Est. $NaN/mo
$34,205
Annual Revenue
Median of 19 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $282
- Occupancy
- 33%
$5k
$25k
$40k
$55k
$55,139 | $44,905 | $514 | 29.4% | 3 | 12 | 43 | 3 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (30) | — | |
$50,156 | $30,166 | $287 | 47.9% | 3 | 6 | 48 | 4 | 2 | $75 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (38) | Profile | |
$49,397 | $30,686 | $289 | 46.8% | 3 | 6 | 36 | 2 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.45 (14) | — | |
$44,289 | $22,646 | $183 | 66.2% | 3 | 7 | 22 | 5 | 1 | $85 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.77 (30) | Profile | |
$41,660 | $31,825 | $296 | 38.5% | 3 | 6 | 30 | 3 | 1 | $145 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (44) | Profile |
Seasonality
Break-even
$3,321/mo
Avg profit / month
-$617/mo
Best profit month
Jul $1,021
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-8.71%
Cap Rate
4.05%