68 W Shore Rd New Hampton, New Hampshire
2 bed • 1 bath • 6 guests
Purchase Price
Est. $NaN/mo
$57,120
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $404
- Occupancy
- 39%
$5k
$40k
$80k
$120k
$118,336 | $63,345 | $908 | 35.7% | 2 | 6 | 82 | 5 | 2 | $250 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (7) | Profile | |
$114,022 | $51,875 | $858 | 36.4% | 2 | 6 | 76 | 5 | 2 | $250 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (6) | Profile | |
$80,475 | $40,479 | $353 | 62.5% | 2 | 6 | 17 | 6 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (14) | Profile | |
$78,738 | $22,561 | $421 | 51.2% | 2 | 4 | 84 | 2 | 1 | $0 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 5 (1) | Profile | |
$72,397 | $18,080 | $782 | 25.4% | 2 | 6 | 45 | 5 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (3) | Profile |
Seasonality
Break-even
$4,411/mo
Avg profit / month
-$59/mo
Best profit month
Aug $6,225
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
0.86%
Cap Rate
6.56%