15 Moose Way 23 Waterville Valley, New Hampshire, 03215
3 bed • 4 bath • 9 guests
Est. $2,764/mo

Inquire about this property
Contact Agent
$576,300
Zestimate
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
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
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
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%
STR Tax Calculator (USA)
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