786 2nd Ave Berlin, New Hampshire
2 bed • 1 bath • 4 guests
Purchase Price
Est. $NaN/mo
$28,137
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $222
- Occupancy
- 35%
$5k
$15k
$30k
$45k
$43,518 | $22,646 | $183 | 65.1% | 3 | 7 | 22 | 5 | 1 | $85 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.77 (30) | Profile | |
$41,731 | $24,936 | $244 | 46.8% | 2 | 6 | 48 | 3 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (24) | Profile | |
$40,332 | $33,780 | $316 | 35% | 2 | 6 | 22 | 5 | 1 | $85 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.95 (37) | Profile | |
$38,661 | $20,973 | $253 | 41.9% | 3 | 6 | 46 | 4 | 1 | $135 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.9 (79) | Profile | |
$37,992 | $22,963 | $222 | 46.9% | 1 | 4 | 26 | 2 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.45 (26) | — |
Seasonality
Break-even
$3,205/mo
Avg profit / month
-$993/mo
Best profit month
Aug $1,240
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-15.99%
Cap Rate
2.41%