74 Robbins Rd Wilton, New Hampshire
3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
$84,669
Annual Revenue
Median of 18 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $454
- Occupancy
- 51%
$10k
$70k
$125k
$190k
$187,974 | $91,559 | $753 | 68.4% | 2 | 6 | 48 | 2 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (31) | — | |
$177,945 | $87,727 | $733 | 66.5% | 2 | 6 | 47 | 4 | 1 | $250 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.96 (82) | Profile | |
$142,528 | $98,685 | $1,085 | 36% | 3 | 12 | 55 | 8 | 2 | $0 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.88 (81) | Profile | |
$105,276 | $59,880 | $634 | 45.5% | 3 | 6 | 39 | 3 | 2 | $0 | ❌ | ✅ | ❌ | Yes / Yes | ✅ | ⭐️ 4.95 (239) | Profile | |
$103,152 | $46,601 | $501 | 56.4% | 3 | 6 | 69 | 5 | 1 | $195 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.93 (29) | Profile |
Seasonality
Break-even
$5,672/mo
Avg profit / month
$1,656/mo
Best profit month
Jul $11,337
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
18.23%
Cap Rate
10.72%