919 Easton Rd Franconia, New Hampshire
3 bed • 3 bath • 8 guests
Purchase Price
Est. $NaN/mo
$51,721
Annual Revenue
Median of 17 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $327
- Occupancy
- 43%
$10k
$50k
$90k
$130k
$130,336 | $53,095 | $606 | 58.9% | 3 | 8 | 92 | 4 | 2 | $175 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (20) | Profile | |
$114,264 | $50,654 | $547 | 57.2% | 3 | 8 | 106 | 3 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (18) | — | |
$96,445 | $56,356 | $530 | 49.8% | 3 | 8 | 94 | 5 | 2 | $50 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.95 (352) | Profile | |
$95,071 | $30,568 | $458 | 56.8% | 3 | 6 | 4 | 4 | 1 | $150 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.91 (11) | Profile | |
$94,215 | $27,681 | $650 | 39.7% | 3 | 10 | 38 | 9 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (9) | Profile |
Seasonality
Break-even
$4,513/mo
Avg profit / month
-$685/mo
Best profit month
Aug $2,096
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-6.22%
Cap Rate
4.87%