7 Glen Ledge Rd Bartlett, New Hampshire
3 bed • 1 bath • 8 guests
Purchase Price
Est. $NaN/mo
$46,023
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $346
- Occupancy
- 36%
$5k
$45k
$85k
$130k
$130,241 | $78,348 | $431 | 82.7% | 3 | 8 | 19 | 4 | 2 | $200 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (46) | Profile | |
$89,155 | $68,464 | $434 | 56.3% | 3 | 8 | 33 | 4 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (30) | — | |
$78,925 | $55,046 | $402 | 53.7% | 3 | 8 | 40 | 5 | 2 | $216 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.97 (71) | Profile | |
$78,720 | $38,892 | $557 | 38.7% | 3 | 10 | 37 | 6 | 2 | $0 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (25) | Profile | |
$72,787 | $60,304 | $586 | 34% | 3 | 8 | 24 | 3 | 3 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.45 (13) | — |
Seasonality
Break-even
$4,066/mo
Avg profit / month
-$802/mo
Best profit month
Aug $2,194
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-8.74%
Cap Rate
4.24%