Hart's Location, New Hampshire
1 bed • 1 bath • 4 guests
Purchase Price
Est. $NaN/mo
$33,984
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $247
- Occupancy
- 38%
$0k
$20k
$35k
$55k
$54,785 | $41,642 | $403 | 37.2% | 1 | 4 | 36 | 2 | 1 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ✅ | ⭐️ 4.79 (14) | Profile | |
$50,527 | $26,271 | $186 | 74.6% | 1 | 4 | 20 | 2 | 1 | $55 | ✅ | ✅ | ✅ | No / No | ✅ | ⭐️ 4.79 (250) | Profile | |
$50,274 | $39,657 | $364 | 37.8% | 1 | 4 | 36 | 2 | 1 | $0 | ✅ | ✅ | ✅ | No / No | ✅ | ⭐️ 4.75 (8) | Profile | |
$46,537 | $12,264 | $281 | 45.4% | 1 | 2 | 59 | 1 | 1 | $0 | ✅ | ❌ | ✅ | No / No | ❌ | ⭐️ 0 (0) | Profile | |
$44,687 | $23,386 | $296 | 41.3% | 1 | 2 | 31 | 2 | 1 | $0 | ✅ | ✅ | ✅ | No / No | ✅ | ⭐️ 5 (15) | Profile |
Seasonality
Break-even
$3,963/mo
Avg profit / month
-$1,447/mo
Best profit month
Aug $491
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-17.21%
Cap Rate
2.37%