property-location

48 Deer Run Dr Freedom, New Hampshire

3 bed • 1 bath • 6 guests

Purchase Price

Est. $NaN/mo

$34,738

Annual Revenue

Median of 22 comps selected by Adam, creator of this analysis.

Avg Daily Rate
$357
Occupancy
27%

$0k

$30k

$60k

$95k

Lakefront Home - Sandy Point Retreat NH
$92,880
$20,924
$635
40.1%
3101573$0❌❌❌Yes / Yes❌⭐️ 5 (4)Profile
3 Bedroom Pet Friendly Beautiful Lakefront Cabin with 100 ft Private Beach
$80,636
$48,356
$588
37.6%
377631$0❌❌✅No / No❌⭐️ 2.5 (40)

—

Cluck's Cabin-Lakes/Mt Wash Valley
$61,350
$19,349
$284
59.1%
366741$100❌❌✅Yes / Yes❌⭐️ 4.99 (124)Profile
30 Pauli Point Road
$49,079
$27,291
$665
20.2%
366501$0❌❌❌No / No❌⭐️ 4 (4)

—

Charming Retreat ~ 1 Mi to Ossipee Lake Marina!
$47,029
$35,871
$332
38.8%
31061112$181❌❌❌Yes / Yes❌⭐️ 4.84 (119)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$4,185/mo

Avg profit / month

-$1,489/mo

Best profit month

Jul $2,074

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

-15.79%

Cap Rate

2.58%

Profit (Cummulative)

-$17,863

$4,215

$8,250

$12,870

$971

Total Gain

$193

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.