BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 15 Moose Way unit 23, Waterville Valley, NH

3 bed • 4 bath • 9 guests • $576,300

BNB

Calc

Annual Revenue

$63,333

Profit (Cash Flow)

$2,545

Cap Rate

7.2%

Annual Revenue

$63,333

AirDNA projects $226/night at 57% occupancy ($47,050). Airbtics projects $247/night at 52% occupancy ($46,911). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 60% occupancy rate, $289 rate per night.

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

Percentiles25%50%75%90%
Revenue$30,356$46,824$66,082$102,150
Occupancy41%48%60%81%
Nightly Rate$196$256$289$330

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Pet Friendly Ski Vacation Condo, Waterville Valley
$42,617
$284
41%
331$0✅❌✅Y / Y⭐️ 4 (5)
3 Bed 3 Bath Cozy Mountain Condo
$50,601
$282
47%
331$136❌❌❌Y / Y⭐️ 4.9 (93)
Waterville Valley Townhouse near Town Square
$50,991
$324
43%
332$0❌❌❌Y / Y⭐️ 4.9 (68)
Mountain Sun Townhome, 3 BR 2.5 Baths, Sleeps 8
$89,908
$289
85%
332$0✅✅❌Y / Y⭐️ 5 (2)
Waterville Valley Condo close to Town Square
$37,361
$319
32%
321$0✅✅❌Y / Y⭐️ 4.2 (8)
Gorgeous Mountain Valley Charm
$51,224
$488
28%
322$200❌✅✅Y / Y⭐️ 5 (10)
Waterville Valley / Mountain Sun Condos
$44,579
$290
42%
332$0✅✅❌Y / Y⭐️ 5 (74)
Come Play at Waterville Valley Resort
$41,129
$264
42%
322$100✅✅❌Y / Y⭐️ 4.8 (122)
Beautiful Large Townhouse in Waterville Valley
$67,344
$200
92%
337$0❌❌❌Y / Y⭐️ 4.8 (29)
Cozy condo on Campton Mt. home-away-from-home
$36,015
$188
47%
321$175✅✅❌Y / Y⭐️ 5 (15)
Modern Mtn Ski Home*Indoor Pools/Hot Tubs*Fire Pit
$48,400
$235
54%
322$150✅✅❌Y / Y⭐️ 5 (67)
Campton Condo with Fun Year-Round!
$32,686
$180
46%
322$125✅✅❌Y / Y⭐️ 5 (24)
Hilltop Vacation Home in White Mtns w/ pool
$29,196
$105
70%
312$109✅✅✅Y / Y⭐️ 4.7 (89)
Waterville Valley Getaway
$60,577
$190
81%
323$250✅❌✅Y / Y⭐️ 4.8 (122)
Cozy White Mountain getaway!
$32,112
$206
41%
322$150✅✅❌Y / Y⭐️ 5 (39)
3BR dog-friendly mtn condo with resort amenities
$17,732
$138
29%
332$190✅❌✅Y / Y⭐️ 5 (5)
New 3 BR House Minutes to Waterville
$61,295
$265
58%
322$200❌❌❌Y / Y⭐️ 5 (16)
Renovated White Mountain Retreat
$70,238
$281
63%
332$150✅✅✅Y / Y⭐️ 5 (17)
3 BR Cozy + Renovated Cabin in the White Mountains
$46,128
$270
45%
332$150✅✅❌Y / Y⭐️ 5 (105)
Hideaway w/ Fire Pit, Private Hot Tub, Pool Table
$83,542
$221
98%
322$125✅✅✅Y / Y⭐️ 4.9 (155)
Waterviile Valley Townhouse Near Ski Area
$65,222
$330
54%
332$0❌❌❌Y / Y⭐️ 4.7 (7)
Waterville Valley Townhouse near Town Square
$65,616
$332
54%
332$0✅❌❌Y / Y⭐️ 4.8 (60)
Waterville Valley 3 br Townhouse near Town Square
$48,459
$331
40%
332$0❌✅❌Y / Y⭐️ 5 (35)
Exposed Beam Getaway - Heart of NH White Mountains
$24,361
$117
50%
322$150✅❌❌Y / Y⭐️ 4.9 (134)
Hottub,Pool Table,Bar, FirePit-4min OwlsNest
$69,033
$290
60%
332$380✅✅✅Y / Y⭐️ 4.8 (37)
Box of Happiness!
$52,444
$283
50%
332$150❌❌❌Y / Y⭐️ 4.9 (44)
Thornton,sleeps 11,pool,Waterville,pets stay free!
$51,802
$368
37%
322$225✅✅✅Y / Y⭐️ 5 (68)
White Mountains retreat Trails pools, Pickleball
$36,296
$147
66%
322$90✅✅✅Y / Y⭐️ 4.3 (73)
Timber Trail Lodge - White Mountain Escape
$37,026
$224
44%
322$125❌❌✅Y / Y⭐️ 5 (69)
Gorgeous Mountain Retreat w/3 Spacious BRs + Decks
$40,780
$249
44%
322$125❌❌❌Y / Y⭐️ 4.9 (109)
Townhouse in Waterville Estates Resort
$34,365
$179
51%
322$125✅✅❌Y / Y⭐️ 4.8 (92)
Cozy Hideaway at Waterville Estates!
$22,505
$198
30%
322$100✅✅❌Y / Y⭐️ 5 (90)
Lovely home- White Mts views! Hike, play, & relax!
$67,978
$272
64%
323$135✅❌❌Y / Y⭐️ 5 (31)
Bee Base: Bright 3BR Condo - Family Vacation spot!
$25,655
$201
33%
322$125✅❌❌Y / Y⭐️ 5 (53)
Alpine Retreat - 1000 ft from Amenity Center!
$37,321
$201
49%
322$165✅✅✅Y / Y⭐️ 4.9 (40)
House in mountain resort-ski, indoor pools
$38,084
$189
52%
322$190✅❌✅Y / Y⭐️ 5 (35)
Warm & Welcoming in Waterville Valley
$98,672
$286
93%
333$150✅✅❌Y / Y⭐️ 5 (1)
BEAUTIFUL MOUNTAIN VIEWS!!!!!!!!
$87,155
$300
77%
323$160❌❌❌Y / Y⭐️ 5 (25)
White Mountain Escape 3 bed, 2 bath, Sleeps 8
$32,690
$203
44%
322$0✅❌❌Y / Y⭐️ 5 (24)
Mountain Views in Thornton
$24,974
$179
34%
322$150✅✅❌Y / Y⭐️ 5 (8)

Return Metrics

1.79% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$2,544$5,089$7,633$10,178$12,722$25,445$76,337
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$5,661$11,672$18,054$24,829$32,022$75,215$461,040
Down Payment$115,260$115,260$115,260$115,260$115,260$115,260$115,260
Property Appreciation$17,289$35,096$53,438$72,330$91,789$198,199$822,531
Total Return$140,755$167,118$194,386$222,598$251,794$414,120$1,475,169

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

1.79%

Cap Rate

7.18%

Return on Investment

18.01%

property-location

15 Moose Way 23 Waterville Valley, New Hampshire, 03215

3 bed • 4 bath • 9 guests

Est. $2,764/mo

Agent

Inquire about this property

Contact Agent

$576,300

Zestimate

27

Airbnb Investor Score

$2,544

Annual Profit

7.2%

Cap Rate

1.8%

Cash on Cash

$63,333

Annual Revenue

BNBCalc predicts this property will get $247 per night with 52% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Top 26% of comparables

Top 26% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$48,852

Avg annual revenue

52%

Avg occupancy rate

$247

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

$15k

$45k

$70k

$100k

Sign up to see the data on 40 all comparables

$2,545

Profit

Revenue

$63,333

Operating Expenses

$21,913

Operating Income

$41,420

Mortgage & Taxes

$38,875

Profit (Cash Flow)

$2,545

$141,549

Cash Investment

Down Payment

$115,260

Renos & Furnishing

$9,000

Closing Costs

$17,289

Total

$141,549

DSCR Ratio

Acceptable

1.07

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

1.79%

Cap Rate

7.18%

Profit (Cummulative)

$2,545

$5,662

$9,000

$17,289

$0

Total Gain

$25,495

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$27,352

Deductible property tax

$5,705

Your total deduction

$55,790

Your adjusted annual income

$150,000 - $55,790 = $94,210


Taxes on $94,210 (30%)

$28,263

Your old tax bill

$45,000

Your new tax bill

$28,263


Estimated tax savings

$16,737

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com

Property Overview

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

Lot size:

3.43 sqft

Year built:

1982

Size:

1,900 sqft

Type:

TOWNHOUSE

Parking:

-

Heating:

Wood, Baseboard, Electric

Sold Comparables


Property Details

  • MLS Status: N/A
  • Property Use: TOWNHOUSE
  • Stories: 3
  • Lot size: 3.43 sqft
  • Building area: 1,900 sqft
  • Garage: No
  • Heating: Wood, baseboard, electric
  • Pool: No
  • Fireplaces: -
  • Basement: No
  • Cooling: None
  • View: Mountain(s)
  • Parking: Shared Driveway, Paved
  • Amenities: Dishwasher, Disposal, Dryer, Electric Range, Refrigerator, Washer, Electric Water Heater, Water Heater - Tank
  • Price per square foot: -

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: -
  • Flood Zone: No

Tax Info

  • Year Assessed:
  • Assessed Value: -
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -
  • Market Estimate: $576,300


Schools