79 Concord Way Portsmouth, New Hampshire
2 bed • 1 bath • 6 guests
Purchase Price
Est. $NaN/mo
$71,846
Annual Revenue
Median of 18 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $380
- Occupancy
- 52%
$10k
$50k
$90k
$135k
$134,280 | $81,766 | $556 | 66.1% | 2 | 6 | 63 | 3 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.99 (119) | Profile | |
$121,548 | $79,471 | $589 | 56.5% | 2 | 5 | 53 | 3 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.98 (128) | Profile | |
$119,534 | $80,879 | $552 | 59.3% | 2 | 6 | 32 | 3 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.96 (193) | Profile | |
$96,533 | $60,658 | $515 | 51.4% | 2 | 6 | 34 | 2 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (31) | — | |
$84,303 | $59,976 | $374 | 61.8% | 2 | 4 | 33 | 2 | 1 | $25 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (414) | Profile |
Seasonality
Break-even
$5,005/mo
Avg profit / month
$920/mo
Best profit month
Aug $9,478
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
12.26%
Cap Rate
9.25%