property-location

290 Thompson Rd Conway, New Hampshire

3 bed • 1.5 bath • 8 guests

Purchase Price

Est. $NaN/mo

$61,690

Annual Revenue

Median of 25 comps selected by Adam, creator of this analysis.

Avg Daily Rate
$499
Occupancy
34%

$10k

$60k

$105k

$155k

Ski-Out Family Condo at Cranmore Mountain
$154,776
$80,539
$532
79.7%
372342$0✅✅❌Yes / Yes✅⭐️ 5 (5)Profile
Cranmore | Brand New | 2-Story | Base of Mt | Pool
$104,216
$82,153
$806
35.4%
384132$0✅❌❌Yes / Yes❌⭐️ 2.5 (3)

—

White Mountains Home w/ Hot Tub - Walk to Town!
$103,747
$57,027
$438
64.9%
386462$207❌✅❌Yes / Yes❌⭐️ 4.9 (92)Profile
Cranmore Magic | Brand New | 2-Story| Pool/Hot Tub
$97,476
$74,241
$749
35.7%
383842$250✅✅❌Yes / Yes✅⭐️ 5 (17)Profile
White Mountains Home w/ Hot Tub - Walk to Town!
$85,555
$54,458
$810
28.9%
388602$0❌✅❌Yes / No❌⭐️ 3 (4)

—

Loading amenity revenue opportunities

Seasonality

Break-even

$4,449/mo

Avg profit / month

$542/mo

Best profit month

Aug $5,122

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

8.66%

Cap Rate

8.45%

Profit (Cummulative)

$6,499

$3,733

$8,375

$11,400

$1,797

Total Gain

$23,429

BNBCalc Logo

Analyze an Airbnb Create Analysis

Products

Compare

Free Tools

Resources

Company

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.