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)

$35,715

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}

Percentiles	25%	50%	75%	90%
Revenue	$30,356	$46,824	$66,082	$102,150
Occupancy	41%	48%	60%	81%
Nightly Rate	$196	$256	$289	$330

Seasonality (Profit by Month)

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

Return Metrics

25.23% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$35,714	$71,429	$107,143	$142,858	$178,573	$357,146	$1,071,438
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$461,040	$461,040	$461,040	$461,040	$461,040	$461,040	$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	$629,303	$682,825	$736,882	$791,489	$846,662	$1,131,645	$2,470,269

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

25.23%

Cap Rate

7.18%

Return on Investment

41.44%

15 Moose Way 23 Waterville Valley, New Hampshire, 03215

3 bed • 4 bath • 9 guests

Purchase Price

Est. $2,764/mo

Inquire about this property

Contact Agent

$576,300

Zestimate

Airbnb Investor Score

$2,544

Annual Profit

7.2%

Cap Rate

25.2%

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.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

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

$35,715

Profit

Revenue

$63,333

Operating Expenses

$21,913

Operating Income

$41,420

Mortgage & Taxes

$5,705

Profit (Cash Flow)

$35,715

$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

Revenue Appreciation

Cash on Cash Return

25.23%

Cap Rate

7.18%

Return on Investment

41.44%

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