BNBCalc Short Term Rental Rental Arbitrage Analysis 18 Watershed Ln, Wilmot, NH, 03287

3 bed • 2 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$57,621

Profit (Cash Flow)

$5,876

Cash on Cash Return

68.3%

Annual Revenue

$57,621

AirDNA projects $226/night at 55% occupancy ($45,399). Airbtics projects $272/night at 58% occupancy ($57,620). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 58% occupancy rate, $272 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$39,671	$51,034	$76,729	$116,829
Occupancy	50%	55%	68%	77%
Nightly Rate	$210	$244	$297	$398

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Ski House near Ragged Mountain & Mt. Sunapee	$32,049	$146	58%	3	1	2	$150	❌	❌	✅	N / Y	⭐️ 5 (136)
Boutique Cottage \| Patio & Fire Pit \| Deck w/ View	$160,324	$708	61%	3	2	2	$225	❌	❌	✅	Y / Y	⭐️ 5 (155)
Beach access, close to Mt Sunapee, 3 bedroom	$38,738	$196	54%	3	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (81)
Remodeled Chalet near Beach and Mt. Sunapee	$36,165	$195	46%	3	1.5	1	$175	❌	❌	✅	Y / Y	⭐️ 5 (254)
@SunapeeSeasons—Across from Dewey Beach, Lake View	$81,689	$264	80%	3	2	1	$199	❌	❌	❌	Y / Y	⭐️ 5 (174)
Charming house - Near Sunapee Mtn and Lake, trails	$35,613	$242	35%	3	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (13)
Cozy Cabin - Lake, Ski, Golf!	$67,884	$220	83%	3	2.5	3	$175	✅	❌	❌	Y / Y	⭐️ 5 (28)
Waterfront Cottage and Ski Getaway	$57,725	$276	55%	3	2	3	$180	❌	❌	✅	Y / Y	⭐️ 4.5 (43)
The Hilltop Chalet with Hot Tub	$65,700	$320	55%	3	2.5	2	$160	❌	✅	❌	Y / Y	⭐️ 5 (103)
Beautiful Lakefront Lake House near Mt. Sunapee	$48,014	$246	51%	3	1	2	$95	❌	❌	✅	Y / Y	⭐️ 5 (37)
Quaint lakefront; firepit, boat, kayaks, hammock	$73,286	$240	78%	3	1	1	$249	❌	❌	✅	Y / Y	⭐️ 5 (103)
"Happiness on the Hill " w/ Hot Tub, Gas Fireplace	$51,840	$221	63%	3	2	2	$175	❌	✅	❌	Y / Y	⭐️ 5 (212)
Sunapee Marina\| BBQ 7-Bed\| Washer/Dryer\| Arcade	$76,999	$314	67%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (61)
Lakefront Cabin w/ Panoramic Water View & Access	$118,817	$412	75%	3	3	2	$258	❌	❌	❌	Y / Y	⭐️ 4.5 (11)
Serene Lakeside Retreat	$35,428	$168	55%	3	1	2	$80	❌	❌	✅	Y / Y	⭐️ 5 (16)
Lovely, light-filled condo in Eastman	$47,062	$162	77%	3	3	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (121)
Beautiful & Bright Eastman Home	$63,383	$213	77%	3	2	3	$150	✅	❌	❌	Y / Y	⭐️ 5 (21)
Sunny Side Up	$43,292	$222	50%	3	2	2	$200	❌	❌	❌	Y / Y	⭐️ 4.7 (32)
Nature, comfort, & large tiled hot tub	$105,125	$398	72%	3	2	3	$120	✅	✅	✅	Y / Y	⭐️ 5 (17)
Kilton Pond Serenity	$65,828	$290	61%	3	2	2	$150	✅	✅	✅	Y / Y	⭐️ 5 (18)
Ragged Mountain Ski House	$75,218	$368	55%	3	2	2	$190	❌	❌	❌	Y / Y	⭐️ 5 (97)
Modern Farmhouse in Quaint Neighborhood	$51,240	$280	50%	3	2.5	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (35)
Welcome to The Dam House!	$54,396	$256	56%	3	2	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (54)
Flores Lodge	$58,561	$502	30%	3	2	3	$150	❌	❌	❌	Y / Y	⭐️ 4.5 (3)
Ragged Mountain House, located on 50 acres.	$47,845	$232	55%	3	2	2	$130	❌	✅	❌	N / Y	⭐️ 5 (130)
Cottage @ Lake Sunapee N.H.	$52,018	$306	41%	3	2	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (13)
Fun and Relaxing Waterfront Home on Chalk Pond NH	$76,244	$295	65%	3	2	3	$250	❌	❌	❌	Y / Y	⭐️ 5 (36)
Cozy waterfront cabin Perkins Pond	$63,506	$372	46%	3	2	2	$160	❌	❌	❌	Y / Y	⭐️ 5 (116)
Mt Sunapee Overwater Cottage with Dock	$52,991	$212	66%	3	1	2	$125	❌	❌	❌	Y / Y	⭐️ 4.7 (232)
Hangout at Heights! Newbury NH	$53,871	$197	73%	3	1.5	1	$75	❌	❌	✅	Y / Y	⭐️ 5 (67)
Cozy Eastman Cabin	$65,533	$222	78%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (107)
Cozy lake/ski cottage w/dock, 4 mins to Mt Sunapee	$50,136	$273	48%	3	1	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (26)
Charming 3 Bedroom Concord New Englander	$41,944	$172	64%	3	1	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (165)
Lovely One level, spacious @ the 121 #3	$42,575	$207	54%	3	1	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (150)
Pinewood Lodge \| Dog-Friendly Log Cabin	$54,024	$279	51%	3	1.5	2	$215	❌	❌	✅	Y / Y	⭐️ 5 (87)
★Cozy Log Cabin Getaway-3br/2bth (Exit 19 off 93)★	$41,736	$272	40%	3	2	2	$190	❌	❌	❌	Y / Y	⭐️ 4.5 (24)
Cozy woodlands cottage w/ indoor fireplace	$46,869	$175	71%	3	1	2	$125	❌	❌	✅	N / Y	⭐️ 5 (53)
Brookside Hideaway, Brook Road Inn	$46,923	$240	51%	3	2	1	$110	❌	❌	❌	N / Y	⭐️ 4.5 (34)
Peaceful Riverside 3BR Cape Close to Mt. Sunapee	$41,095	$169	62%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (82)

Return Metrics

68.32% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$5,876	$11,752	$17,628	$23,504	$29,380	$58,760	$176,281
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	$5,876	$11,752	$17,628	$23,504	$29,380	$58,760	$176,281

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

68.32%

Payback Period Days

534

Return on Investment

68.32%

18 Watershed Ln Wilmot, New Hampshire, 03287

3 bed • 2 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

$57,621

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $226/night at 55% occupancy.Projected nightly rate is $272/night at 58% occupancy.

Occupancy Rate

Top 46% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

$58,557

Avg annual revenue

58%

Avg occupancy rate

$272

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

$20k

$65k

$110k

$160k

$5,876

Profit

Revenue

$57,621

Operating Expenses

$9,745

Operating Income

$47,876

Net Effective Rent

$42,000

Profit (Cash Flow)

$5,876

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

68.32%

Payback Period Days

534