Bennington, New Hampshire
3 bed • 2.5 bath • 8 guests
Purchase Price
Est. $NaN/mo
$57,267
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $356
- Occupancy
- 44%
$0k
$45k
$90k
$140k
$137,726 | $92,590 | $689 | 54.8% | 4 | 16 | 36 | 5 | 2 | $150 | ❌ | ✅ | ✅ | Yes / Yes | ✅ | ⭐️ 4.96 (81) | Profile | |
$124,613 | $86,002 | $626 | 54.5% | 4 | 12 | 33 | 2 | 2 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.45 (10) | — | |
$104,562 | $46,320 | $448 | 63.9% | 3 | 8 | 77 | 7 | 2 | $120 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.95 (111) | Profile | |
$98,778 | $34,311 | $492 | 55% | 3 | 6 | 55 | 7 | 2 | $279 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.59 (17) | Profile | |
$88,586 | $71,921 | $537 | 45.2% | 2 | 6 | 22 | 4 | 1 | $150 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.9 (157) | Profile |
Seasonality
Break-even
$4,718/mo
Avg profit / month
-$232/mo
Best profit month
Jul $5,695
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-1.04%
Cap Rate
6.12%