99 Wentworth Ave Berlin, New Hampshire
4 bed • 2 bath • 10 guests
Purchase Price
Est. $NaN/mo
$35,457
Annual Revenue
Median of 19 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $293
- Occupancy
- 33%
$5k
$25k
$45k
$65k
$61,860 | $48,008 | $588 | 28.8% | 3 | 12 | 43 | 6 | 3 | $200 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.96 (76) | Profile | |
$55,139 | $44,905 | $514 | 29.4% | 3 | 12 | 43 | 3 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (30) | — | |
$50,155 | $30,166 | $287 | 47.9% | 3 | 6 | 48 | 4 | 2 | $75 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (38) | Profile | |
$49,397 | $30,686 | $289 | 46.8% | 3 | 6 | 36 | 2 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.45 (14) | — | |
$44,289 | $22,646 | $183 | 66.2% | 3 | 7 | 22 | 5 | 1 | $85 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.77 (30) | Profile |
Seasonality
Break-even
$3,646/mo
Avg profit / month
-$636/mo
Best profit month
Jul $1,186
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-7.78%
Cap Rate
4.36%