69 Dudley Rd Alton, New Hampshire
3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
$68,720
Annual Revenue
Median of 23 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $544
- Occupancy
- 35%
$5k
$55k
$105k
$160k
$157,528 | $76,569 | $589 | 73.2% | 3 | 8 | 13 | 3 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (52) | — | |
$111,587 | $82,792 | $737 | 41.5% | 3 | 6 | 35 | 3 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.4 (8) | — | |
$107,667 | $60,594 | $795 | 37.1% | 4 | 11 | 46 | 7 | 2 | $0 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.98 (49) | Profile | |
$90,606 | $71,301 | $600 | 41.4% | 3 | 6 | 33 | 3 | 1 | $120 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.95 (273) | Profile | |
$90,481 | $44,564 | $590 | 42% | 4 | 8 | 44 | 6 | 1 | $233 | ✅ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.79 (28) | Profile |
Seasonality
Break-even
$4,134/mo
Avg profit / month
$1,431/mo
Best profit month
Jul $8,783
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
24.74%
Cap Rate
12.47%