798 Laconia Rd Tilton, New Hampshire

2 bed • 1 bath • 4 guests

Purchase Price

Est. $NaN/mo

$31,923

Median of 25 comps selected by Adam, creator of this analysis.

$5k

$25k

$50k

$75k


Hiking fishing boating girls weekends golf one min to Lake Estate dog friendly	$71,766	$43,634	$572	34.4%	3	8	84	3	3	$0	❌	❌	✅	No / Yes	❌	⭐️ 2.5 (250)	—
Hiking boating fishing girls getaways dog friendly only 2 min to Lake Estate	$60,767	$41,899	$465	35.8%	3	7	59	3	2	$0	❌	❌	✅	Yes / Yes	❌	⭐️ 2.5 (200)	—
Three cabins one escape Winnasquam Trio-lake view	$55,917	$10,953	$517	29.6%	2	9	64	6	2	$0	❌	❌	❌	Yes / Yes	❌	⭐️ 5 (10)	Profile
Lakeside King Studio 28	$53,971	$41,361	$354	41.8%	1	3	14	2	1	$0	❌	❌	❌	No / No	❌	⭐️ 4.95 (20)	Profile
Little Cottage - Private Lakefront	$49,223	$35,242	$428	31.5%	2	4	25	2	1	$150	❌	❌	❌	Yes / Yes	❌	⭐️ 4.87 (71)	Profile

Loading amenity revenue opportunities

Seasonality

Break-even

$3,967/mo

Avg profit / month

-$1,507/mo

Best profit month

Aug $2,046

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-17.5%

Cap Rate

2.22%

Return on Investment

-1.28%