BNBCalc Short Term Rental Cohost Analysis 11 Blueberry Hill Drive, East Wakefield, NH

3 bed • 2 bath • 8 guests • $1,062,100

BNB

Calc

Owner income

$60,241

Per year

This Airbnb could earn an additional

$7,172

Per month vs a Long-Term Rental

Annual Revenue range

$67,850 - $155,802

Annual Revenue

$86,059

AirDNA projects $307/night at 44% occupancy ($49,337). Airbtics projects $321/night at 59% occupancy ($69,173). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 66% occupancy rate, $357 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles	25%	50%	75%	90%
Revenue	$43,152	$67,850	$98,820	$155,802
Occupancy	42%	59%	72%	97%
Nightly Rate	$277	$309	$361	$424

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
On Blueberry Hill	$73,518	$190	100%	3	1	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (24)
COZY CABIN \| on Balch Lake, Pool table, Arcade	$43,881	$305	39%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (57)
Lakeside cabin in the woods	$65,160	$357	45%	3	2	3	$150	✅	❌	✅	Y / Y	⭐️ 5 (42)
Beautiful Cabin on Balch Lake	$47,969	$260	45%	3	2	6	$150	✅	❌	❌	Y / Y	⭐️ 5 (60)
Modern Lakefront Cabin (Pet Friendly, King Beds)	$123,803	$424	77%	3	2	2	$215	❌	❌	✅	Y / Y	⭐️ 5 (31)
Eclectic Lakefront Cottage on Great East Lake	$83,497	$361	62%	3	2	1	$225	❌	❌	✅	Y / Y	⭐️ 5 (119)
Mountain Views & Animals near Winnipesaukee!	$37,153	$220	42%	3	2	2	$95	❌	❌	❌	Y / Y	⭐️ 5 (202)
Lakefront Retreat with Dock and Fenced in Yard	$50,906	$202	64%	3	2	2	$255	❌	❌	✅	Y / Y	⭐️ 5 (33)
Riverside Log Cabin Sanbornville NH	$40,160	$212	51%	3	1	2	$145	❌	❌	✅	N / Y	⭐️ 5 (63)
Pine River Pond	$43,201	$311	33%	3	1	2	$130	❌	❌	❌	Y / Y	⭐️ 5 (87)
Belleau Lake NH - Summer 2024	$47,269	$205	63%	3	1	2	$0	❌	❌	✅	N / N	⭐️ 0 (0)
Luxury Skiing & Lakefront Paradise	$89,655	$332	69%	3	3.5	3	$300	❌	❌	✅	Y / Y	⭐️ 5 (27)
4 Season Cozy log Cabin/Lake/fire pit/game room/	$151,722	$423	98%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (33)
Direct Lakefront. Ski/Fish/Hike White Mountains	$40,929	$220	49%	3	1	2	$175	❌	❌	❌	N / Y	⭐️ 5 (43)
Breathtaking 3 bedroom home on Lovell Lake	$98,536	$420	61%	3	2	3	$150	❌	❌	✅	Y / Y	⭐️ 5 (25)
Lake retreat, kayaking, canoeing, hot tub	$157,380	$430	100%	3	2	5	$0	❌	✅	❌	Y / Y	⭐️ 5 (9)
The lake at your back door!	$136,327	$384	97%	3	1	7	$0	❌	❌	❌	Y / Y	⭐️ 5 (8)
Charming Great East Lake 4 Season Waterfront Home!	$44,975	$312	31%	3	1	2	$250	❌	❌	❌	N / Y	⭐️ 5 (15)
Cozy 3BR+Enjoy Fall+Mountain & Lakefront Views	$44,277	$408	28%	3	2.5	2	$275	❌	❌	❌	Y / Y	⭐️ 5 (21)
Randall Lake Retreat private lake 3 bdrm, 1 bath	$85,133	$301	76%	3	1	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (32)
Lakefront Pine River Pond	$186,294	$509	100%	3	2	3	$0	❌	✅	✅	Y / Y	⭐️ 5 (11)
Fellow's Cabin	$68,461	$304	60%	3	1	7	$200	❌	❌	✅	N / Y	⭐️ 4.5 (17)
125' Water frontage on Pine River Pond in NH.	$49,600	$308	44%	3	2	7	$0	❌	❌	✅	Y / Y	⭐️ 5 (33)
Beautiful Belleau Lake Home with Lake Access!	$70,749	$361	53%	3	1.5	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (12)
Pine River Pond Lakefront Getaway Peaceful & Quiet	$81,245	$268	81%	3	1	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (47)
Updated waterfront 3bd/2ba on Balch Lake	$100,794	$445	61%	3	2	7	$200	❌	❌	✅	Y / Y	⭐️ 5 (33)
Waterfront Home for Summer/Winter Fun	$62,446	$321	51%	3	2	3	$350	❌	❌	❌	Y / Y	⭐️ 5 (22)
Guest Cottage	$48,522	$281	46%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (18)
Balch Lake Retreat	$39,321	$304	34%	3	2	2	$75	❌	❌	❌	Y / Y	⭐️ 4.9 (22)
Lakefront Retreat! Dog Friendly!	$146,957	$445	88%	3	2	2	$300	❌	❌	✅	Y / Y	⭐️ 5 (16)
NH Lake House and Ski Cabin!	$44,691	$289	41%	3	2	2	$50	❌	❌	✅	Y / Y	⭐️ 5 (4)
Stunning 3BR Lakefront \| Dock \| Firepit	$39,788	$328	31%	3	2	2	$218	❌	❌	❌	Y / Y	⭐️ 4.5 (6)
NH Lakefront Home on Pine River Pond, 3bd, 1bath!	$92,564	$281	90%	3	1	7	$250	❌	❌	✅	N / N	⭐️ 4.5 (4)
Wooded Waterfront Escape	$90,951	$350	71%	3	3	5	$200	❌	❌	✅	Y / Y	⭐️ 5 (58)
Great East Lake Waterfront	$51,341	$334	42%	3	1	4	$0	❌	❌	❌	N / N	⭐️ 0 (0)
Province Lake Hideaway w/ Lake Access	$26,791	$305	24%	3	1.5	2	$0	❌	❌	✅	Y / Y	⭐️ 0 (2)
Charming Cottage on pristine lake - Smoke Free	$63,708	$263	65%	3	1	2	$95	✅	❌	❌	Y / Y	⭐️ 5 (24)
Picturesque Lake House!	$64,620	$293	59%	3	1	2	$150	❌	❌	✅	N / Y	⭐️ 4.7 (3)
Relaxation on Square Pond	$24,506	$248	27%	3	2	7	$200	❌	❌	✅	Y / Y	⭐️ 5 (3)
Peaceful lakefront cottage on Balch Lake	$86,966	$360	66%	3	1	2	$0	❌	❌	❌	N / Y	⭐️ 5 (2)

11 Blueberry Hill Dr Wakefield, New Hampshire, 03830

3 bed • 2 bath • 8 guests

Inquire about this property

Contact Agent

$86,059

Annual Revenue

BNBCalc predicts this property will get $321 per night with 59% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 31% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$73,644

Avg annual revenue

59%

Avg occupancy rate

$321

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$25k

$75k

$130k

$185k

$17,212

Profit

Revenue

$86,059

Cleaning

$10,406

Cohost commission

$17,212

Owner payout

$60,241

$0

Cash Investment

Renos & Furnishing

Total

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

0.68 sqft

Year built:

1971

Size:

2,066 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Gas Heater - Vented

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: 2

Lot size: 0.68 sqft

Building area: 2,066 sqft

Garage: No

Heating: Gas heater - vented

Pool: No

Fireplaces: -

Basement: Yes

Cooling: None

View: Water, Lake

Parking: Gravel, Paved, Driveway, On Site, Parking Spaces 6+

Amenities: Gas Cooktop, Dishwasher, Dryer, Double Oven, Oven - Wall, Refrigerator, Washer, Water Heater - Tank

Price per square foot: $514

Lot Info

Zoning: -

Land Use: -

Parcel Number: WKFDM00078B037000L000000

Flood Zone: No

Tax Info

Year Assessed: 2023

Assessed Value: $1,003,400

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $1,062,100

Schools