9 Blueberry Hill Rd Plymouth, New Hampshire

2 bed • 2 bath • 6 guests

Purchase Price

Est. $NaN/mo

$46,012

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

$5k

$30k

$55k

$80k


Bear Cub Cabin	$79,447	$22,561	$421	51.6%	2	4	84	2	1	$0	❌	❌	❌	No / No	❌	⭐️ 5 (1)	Profile
Hot Tub At Sunset View Farm (2 adults and 3 kids)	$67,766	$48,171	$306	60.6%	2	5	35	3	1	$0	❌	✅	✅	No / No	❌	⭐️ 4.95 (179)	Profile
Squam Waterfront 2 bed 2 bath (Suite 3)	$63,666	$25,193	$342	50.9%	2	4	81	3	2	$0	❌	❌	✅	No / No	❌	⭐️ 4.71 (7)	Profile
2 Bedroom Rental on Squam Lake (Suite 4)	$61,700	$22,809	$337	50.2%	2	4	76	2	1	$0	❌	❌	✅	No / No	❌	⭐️ 2 (3)	—
Squam waterfront 2 bed 2bath (Suite 9)	$59,954	$24,583	$347	47.4%	2	4	75	2	2	$0	❌	❌	✅	No / No	❌	⭐️ 2.5 (1)	—

Loading amenity revenue opportunities

Seasonality

Break-even

$3,699/mo

Avg profit / month

-$105/mo

Best profit month

Aug $2,005

Property Appreciation

Revenue Appreciation

Cash on Cash Return

0.04%

Cap Rate

6.33%

Return on Investment

15.88%