75 Forest Ave Lebanon, New Hampshire
2 bed • 2 bath • 6 guests
Purchase Price
Est. $NaN/mo
$52,387
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $270
- Occupancy
- 53%
$10k
$40k
$65k
$95k
$95,827 | $45,809 | $312 | 84.2% | 2 | 3 | 43 | 2 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (161) | Profile | |
$92,980 | $42,637 | $472 | 54% | 2 | 4 | 47 | 2 | 1 | $100 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (2) | Profile | |
$79,737 | $49,917 | $333 | 65.6% | 2 | 6 | 56 | 3 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (14) | — | |
$79,263 | $48,427 | $323 | 67.2% | 2 | 6 | 58 | 2 | 1 | $125 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.99 (131) | Profile | |
$76,538 | $36,085 | $382 | 54.9% | 2 | 4 | 84 | 3 | 1 | $120 | ❌ | ❌ | ✅ | Yes / No | ❌ | ⭐️ 4.96 (47) | Profile |
Seasonality
Break-even
$4,907/mo
Avg profit / month
-$815/mo
Best profit month
Feb $4,109
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-6.84%
Cap Rate
4.78%