84 Tabernacle St Rumney, New Hampshire
3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
$49,879
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $382
- Occupancy
- 36%
$5k
$30k
$55k
$85k
$81,841 | $45,612 | $432 | 52% | 3 | 8 | 81 | 3 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (178) | — | |
$77,304 | $36,587 | $425 | 49.9% | 3 | 7 | 10 | 6 | 2 | $150 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 5 (6) | Profile | |
$70,205 | $27,424 | $382 | 50.3% | 3 | 10 | 77 | 7 | 2 | $230 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (38) | Profile | |
$69,674 | $46,096 | $483 | 39.6% | 3 | 10 | 82 | 7 | 2 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.96 (50) | Profile | |
$67,077 | $10,816 | $599 | 30.7% | 3 | 7 | 92 | 4 | 2 | $200 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (45) | Profile |
Seasonality
Break-even
$3,551/mo
Avg profit / month
-$109/mo
Best profit month
Aug $2,392
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-0.09%
Cap Rate
6.28%