property-location

15 Union St Peterborough, New Hampshire

2 bed • 1 bath • 6 guests

Purchase Price

Est. $NaN/mo

$44,773

Annual Revenue

Median of 10 comps selected by Adam, creator of this analysis.

Avg Daily Rate
$265
Occupancy
46%

$15k

$35k

$55k

$80k

A Farmhouse Reimagined
$78,239
$23,856
$296
72.5%
256431$0❌❌❌Yes / Yes❌⭐️ 5 (26)Profile
Peaceful Mill with Waterfall - Home Away From Home
$70,671
$44,405
$409
47.4%
244221$175❌❌❌Yes / Yes❌⭐️ 5 (272)Profile
Peaceful Lakefront Escape With a Porch and Kayaks!
$58,844
$24,383
$289
55.7%
264131$0❌❌✅Yes / Yes❌⭐️ 4.84 (37)Profile
Lakefront Escape•HOT TUB•Fishing •Swimming•Boats
$48,462
$20,511
$365
36.4%
296342$165❌✅❌Yes / Yes❌⭐️ 4.8 (79)Profile
2 Bed 1.5 Bath on Pool Pond Close Franklin Pierce
$44,875
$21,683
$275
44.6%
265141$190❌❌✅Yes / Yes❌⭐️ 4.92 (65)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$4,368/mo

Avg profit / month

-$676/mo

Best profit month

Aug $4,656

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

-6.59%

Cap Rate

4.81%

Profit (Cummulative)

-$8,113

$4,125

$6,250

$12,597

$1,329

Total Gain

$9,939

BNBCalc Logo

Analyze an Airbnb Create Analysis

Product

Free Tools

Resources

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.