267 Thompson Rd Conway, New Hampshire, 03860-5418
3 bed • 2 bath • 10 guests
Est. $1,871/mo
Inquire about this property
Contact Agent
$432,700
Zestimate
$71,332
Annual Revenue
BNBCalc predicts this property will get $315 per night with 44% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.
Top 61% of comparables
Top 11% of comparables
Seasonality
Sign up to view the full seasonality chart
10
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$56,632
Avg annual revenue
44%
Avg occupancy rate
$315
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$45k
$70k
$100k
Sign up to see the data on 10 all comparables
$44,518
Profit
Revenue
$71,332
Operating Expenses
$22,953
Operating Income
$48,379
Mortgage & Taxes
$3,861
Profit (Cash Flow)
$44,518
$98,200
Cash Investment
Down Payment
$78,000
Renos & Furnishing
$8,500
Closing Costs
$11,700
Total
$98,200
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
45.33%
Cap Rate
12.4%
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
$18,510
Deductible property tax
$3,861
Your total deduction
$3,750
Your adjusted annual income
$150,000 - $3,750 = $146,250
Taxes on $146,250 (30%)
$43,875
Your old tax bill
$45,000
Your new tax bill
$43,875
Estimated tax savings
$1,125
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:
22,216 sqft
Year built:
1980
Size:
1,536 sqft
Type:
SFR
Parking:
-
Heating:
HOT WATER
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 18 Ridge Cir | 3 | 2 | 1,064 | - | 18,731 | 2015 | $615,000 | - |
| 153 Sunset Hill Rd | 3 | 3 | 2,041 | - | 34,412 | 1980 | $532,533 | 82 |
| 102 Depot Rd | 4 | 2 | 2,284 | - | 9,583 | 1940 | $459,000 | - |
| 17 Skimobile Rd | 1 | 1 | 864 | - | 13,068 | 1940 | $365,000 | - |
| 42 Thompson Rd | 2 | 1 | 880 | - | 31,363 | 1969 | $339,933 | - |
| 211 Sunset Hill Rd | 3 | 2 | 1,008 | - | 23,958 | 1982 | $440,000 | - |
| 95 Mechanic St | 1 | 2 | 922 | - | 6,098 | 2019 | $430,000 | 29 |
| 238 Grove St | 2 | 2 | 1,136 | - | 34,412 | 1974 | $0 | - |
| 203 Kearsarge Rd | 2 | 2 | 944 | - | 7,405 | 1930 | $410,000 | 52 |
| 54 Cranmore Rd | 3 | 2 | 846 | - | 19,166 | 1960 | $0 | - |
Property Details
- MLS Status: N/A
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 22,216 sqft
- Building area: 1,536 sqft
- Garage: No
- Heating: Hot water
- Pool: No
- Fireplaces: 1
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: RA
- Land Use: Residential
- Parcel Number: CNWY M:219 B:300
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2023
- Assessed Value: $363,000
- County Est. Land Value: -
- Assessed Land Value: $191,600
- County Est. Structure Value: -
Market Estimate: $429,052
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 01/24/23 | $390,000 | 98% | Gavin J Doherty, Jeffrey M Doherty |
| 12/01/14 | $135,000 | 0% | Michael D Simoni |
| Invalid Date | $102,000 | 80% | David Bondareff |
Ownership
- Name: Gavin J Doherty
- Owner Occupied: No
- Owner Mailing Address: 267 Thompson Rd, North Conway, Nh 03860
- Years Owned: 16
- Home Equity: $279,045
- Mortgage Balance Remaining: $137,755
- Financed amount: 80%
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No