property-location

1322 New Hampshire Rte 175 Campton, New Hampshire

3 bed • 2 bath • 8 guests

Purchase Price

Est. $NaN/mo

$52,491

Annual Revenue

Median of 25 comps selected by Adam, creator of this analysis.

Avg Daily Rate
$359
Occupancy
40%

$10k

$45k

$85k

$125k

Elegant Alpine Escape | Modern Mountain Home
$123,538
$53,213
$495
68.4%
386462$200✅✅✅Yes / Yes✅⭐️ 4.93 (44)Profile
Supernova Retreat - Foliage Views - Pools - Secret Nook
$116,034
$72,655
$396
80.2%
383332$0❌❌❌Yes / Yes❌⭐️ 2.5 (8)

—

3BR golf course condo at Owl's Nest - Mtn views
$90,998
$20,437
$537
46.4%
379142$190✅✅✅Yes / Yes✅⭐️ 4.97 (59)Profile
Secluded Hilltop Hideaway Resort Access & Hot Tub
$77,542
$59,881
$446
47.7%
383552$0✅✅✅Yes / Yes✅⭐️ 4.97 (59)Profile
3BR Beautiful resort condo with golf course views
$65,751
$10,816
$599
30.1%
379242$200✅✅✅Yes / Yes❌⭐️ 5 (45)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$4,277/mo

Avg profit / month

-$494/mo

Best profit month

Aug $2,255

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

-4.54%

Cap Rate

5.26%

Profit (Cummulative)

-$5,926

$3,929

$8,500

$11,997

$1,362

Total Gain

$11,361

BNBCalc Logo

Analyze an Airbnb Create Analysis

Products

Compare

Free Tools

Resources

Company

Legal


© 2026 BNB Calc, LLC. All rights reserved.

BNBCalc is an investment analysis tool, not a real estate brokerage or listing service. Properties displayed are not listed for sale or rent through BNBCalc. All property data, including addresses and revenue estimates, is sourced from publicly available records and third-party providers for analytical purposes only. Information is provided "as is" without any representation or warranty, express or implied, as to its accuracy, completeness, or fitness for any purpose. Users should independently verify all data before making investment decisions. Content is for personal, non-commercial use only.