7a Granite Dr Danville, New Hampshire
2 bed • 2 bath • 6 guests
Purchase Price
Est. $NaN/mo
$62,888
Annual Revenue
Median of 13 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $295
- Occupancy
- 58%
$20k
$40k
$65k
$90k
$89,913 | $38,357 | $390 | 63.1% | 2 | 6 | 46 | 2 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (6) | Profile | |
$78,313 | $39,459 | $509 | 42.1% | 2 | 8 | 51 | 4 | 1 | $0 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 5 (25) | Profile | |
$75,499 | $48,446 | $344 | 60.1% | 2 | 6 | 30 | 3 | 1 | $105 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.92 (580) | Profile | |
$75,350 | $37,356 | $257 | 80.3% | 2 | 4 | 14 | 4 | 1 | $160 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.63 (52) | Profile | |
$68,707 | $32,063 | $264 | 71.3% | 2 | 4 | 45 | 2 | 1 | $100 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.96 (208) | Profile |
Seasonality
Break-even
$4,584/mo
Avg profit / month
$504/mo
Best profit month
Aug $7,852
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
8%
Cap Rate
8.25%