property-location

156 Pleasant Dr Freedom, New Hampshire

3 bed • 2 bath • 8 guests

Purchase Price

Est. $NaN/mo

$42,043

Annual Revenue

Median of 15 comps selected by Adam, creator of this analysis.

Avg Daily Rate
$388
Occupancy
30%

$0k

$30k

$65k

$95k

Lakefront Home - Sandy Point Retreat NH
$95,915
$20,924
$635
41.4%
3101573$0❌❌❌Yes / Yes❌⭐️ 5 (4)Profile
3 Bedroom Pet Friendly Beautiful Lakefront Cabin with 100 ft Private Beach
$83,055
$48,356
$588
38.7%
377631$0❌❌✅No / No❌⭐️ 2.5 (40)

—

Farmhouse Retreat Dog Friendly w/ view & deck
$58,304
$39,618
$442
36.1%
3126052$300❌❌✅Yes / Yes❌⭐️ 4.96 (100)Profile
30 Pauli Point Road
$51,681
$27,291
$665
21.3%
366501$0❌❌❌No / No❌⭐️ 4 (4)

—

Dog Friendly Modern Retreat w/ Stunning View
$51,377
$21,312
$399
35.3%
3105042$0❌❌✅Yes / Yes❌⭐️ 2.5 (12)

—

Loading amenity revenue opportunities

Seasonality

Break-even

$4,331/mo

Avg profit / month

-$1,015/mo

Best profit month

Jul $3,366

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

-10.24%

Cap Rate

3.9%

Profit (Cummulative)

-$12,176

$4,215

$8,500

$12,870

$1,194

Total Gain

$6,102

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.