Stewartstown, New Hampshire
2 bed • 1 bath • 4 guests
Purchase Price
Est. $NaN/mo
$27,780
Annual Revenue
Median of 23 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $209
- Occupancy
- 36%
$5k
$20k
$35k
$50k
$50,135 | $30,938 | $312 | 44.1% | 2 | 11 | 72 | 8 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (12) | Profile | |
$49,106 | $27,324 | $238 | 56.5% | 2 | 6 | 74 | 4 | 1 | $125 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.93 (218) | Profile | |
$38,129 | $18,575 | $140 | 74.8% | 2 | 4 | 27 | 2 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.98 (143) | Profile | |
$36,453 | $23,790 | $225 | 44.5% | 2 | 4 | 77 | 3 | 1 | $50 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.99 (345) | Profile | |
$36,251 | $29,847 | $279 | 35.7% | 2 | 4 | 38 | 2 | 1 | $125 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.95 (58) | Profile |
Seasonality
Break-even
$3,641/mo
Avg profit / month
-$1,367/mo
Best profit month
Aug $927
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-17.97%
Cap Rate
2.05%