97 Cotton Hill Rd Belmont, New Hampshire
4 bed • 1 bath • 10 guests
Purchase Price
Est. $NaN/mo
$52,564
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $580
- Occupancy
- 25%
$5k
$30k
$60k
$90k
$90,586 | $52,085 | $671 | 37% | 4 | 10 | 23 | 9 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (13) | Profile | |
$84,326 | $40,733 | $563 | 41.1% | 4 | 8 | 57 | 5 | 2 | $250 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.89 (37) | Profile | |
$79,949 | $41,228 | $814 | 26.9% | 4 | 12 | 49 | 7 | 3 | $250 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.8 (49) | Profile | |
$77,316 | $38,319 | $631 | 33.5% | 4 | 12 | 81 | 6 | 2 | $300 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.96 (186) | Profile | |
$72,608 | $43,786 | $478 | 41.6% | 4 | 12 | 31 | 7 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.98 (41) | Profile |
Seasonality
Break-even
$4,378/mo
Avg profit / month
-$169/mo
Best profit month
Aug $4,836
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-0.49%
Cap Rate
6.23%