property-location

14 Riverfront Dr Lincoln, New Hampshire

2 bed • 2 bath • 6 guests

Purchase Price

Est. $NaN/mo

$35,871

Annual Revenue

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

Avg Daily Rate
$283
Occupancy
35%

$0k

$20k

$40k

$60k

Comfy 1st floor on river. pool/fitness center pet-friendly. D0211 by LRS
$57,089
$25,632
$335
46.6%
266022$0❌❌✅Yes / Yes❌⭐️ 2.2 (22)

—

1st Flr 2BR/2BA Deer Park | Near Loon & Cannon
$45,352
$27,496
$318
39.1%
286242$0✅✅✅Yes / Yes✅⭐️ 5 (25)Profile
Deer Park Condo
$45,156
$35,485
$404
30.6%
265052$185✅✅✅Yes / Yes✅⭐️ 4.91 (57)Profile
Sunny Schoolhouse - Woodstock/Lincoln NH
$44,886
$28,620
$410
30%
251341$125❌❌❌No / No❌⭐️ 4.96 (117)Profile
You want an adventure? Come stay near Loon Mt. great hiking biking & skiing.
$42,651
$27,956
$380
30.7%
265232$0✅❌❌Yes / Yes❌⭐️ 2.45 (23)

—

Loading amenity revenue opportunities

Seasonality

Break-even

$4,285/mo

Avg profit / month

-$1,664/mo

Best profit month

Aug -$126

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

-17.3%

Cap Rate

2.3%

Profit (Cummulative)

-$19,972

$4,420

$6,500

$13,497

$943

Total Gain

-$1,112

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.