property-location

68 Taylor Dr Campton, New Hampshire

4 bed • 2.5 bath • 10 guests

Purchase Price

Est. $NaN/mo

$54,762

Annual Revenue

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

Avg Daily Rate
$462
Occupancy
32%

$5k

$50k

$95k

$145k

Scandi Retreat • Trails+Golf • Accessible •Hot Tub
$144,267
$74,382
$764
51.7%
4106373$0❌✅✅Yes / Yes❌⭐️ 4.99 (85)Profile
House in Waterville Estates. Pools hiking
$89,871
$49,014
$489
50.4%
4101582$225✅✅❌Yes / Yes❌⭐️ 4.83 (18)Profile
Three Bears
$84,312
$43,985
$452
51.1%
481262$0❌❌✅Yes / Yes❌⭐️ 5 (13)Profile
Birchwood Retreat: spacious & modern forest refuge
$83,609
$41,019
$629
36.4%
4106572$0✅❌❌Yes / Yes✅⭐️ 5 (57)Profile
Cozy Campton Cabin in Waterville Valley Estates
$81,608
$61,326
$559
40%
4124992$0✅✅❌Yes / Yes✅⭐️ 5 (29)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$4,799/mo

Avg profit / month

-$1,166/mo

Best profit month

Aug $1,291

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

-10.11%

Cap Rate

3.94%

Profit (Cummulative)

-$13,989

$4,902

$10,625

$14,970

$1,308

Total Gain

$7,191

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.