property-location

7 Overlook Rd Campton, New Hampshire

2 bed • 2 bath • 6 guests

Purchase Price

Est. $NaN/mo

$31,506

Annual Revenue

Median of 17 comps selected by Adam, creator of this analysis.

Avg Daily Rate
$251
Occupancy
34%

$10k

$25k

$40k

$60k

Owl's Landing at Owl's Retreat
$58,210
$28,508
$307
52%
261432$0❌❌✅Yes / Yes❌⭐️ 4.88 (25)Profile
Modern White Mountain Escape & Owls Nest w Hot Tub
$55,940
$31,881
$548
27.9%
262022$0✅✅❌Yes / Yes❌⭐️ 4.76 (17)Profile
The Niche...crafted & forged
$52,074
$34,265
$229
62.2%
245021$80❌❌✅No / No❌⭐️ 4.93 (636)Profile
Pine + Pond | Luxury Forest Retreat w/ Sauna
$50,755
$27,025
$319
43.6%
244021$0❌❌✅Yes / Yes❌⭐️ 4.95 (41)Profile
Replica firehouse sleeps 8 with large game room close to hiking and skiing
$50,671
$38,160
$529
26.2%
289821$0❌❌✅Yes / Yes❌⭐️ 2.35 (23)

—

Loading amenity revenue opportunities

Seasonality

Break-even

$3,216/mo

Avg profit / month

-$805/mo

Best profit month

Aug $610

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

-12.88%

Cap Rate

3.14%

Profit (Cummulative)

-$9,662

$2,638

$6,500

$8,055

$868

Total Gain

$1,898

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.