property-location

70 Pinnacle Park Rd Meredith, New Hampshire

2 bed • 1 bath • 6 guests

Purchase Price

Est. $NaN/mo

$40,916

Annual Revenue

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

Avg Daily Rate
$322
Occupancy
35%

$5k

$50k

$95k

$145k

2 Bedroom Aqua Marina Stay
$144,311
$52,201
$814
48.5%
268242$125✅✅❌No / No❌⭐️ 5 (9)Profile
Ultimate Stay for a Family on Lake Winnipesaukee
$116,054
$63,345
$908
35%
268252$250❌❌❌Yes / Yes❌⭐️ 5 (7)Profile
Luxury 2 BDRM Suite in Meredith -on Lake Winni
$111,912
$51,875
$858
35.7%
267652$250❌❌✅Yes / Yes❌⭐️ 5 (6)Profile
Waterfront cabin near Fish Cove with private dock water access firepit grill
$85,411
$46,364
$373
62.7%
263231$0❌❌❌No / No❌⭐️ 2.2 (25)

—

Downtown Meredith and Marinas
$76,775
$24,144
$340
61.9%
275331$0❌❌❌Yes / Yes❌⭐️ 4.9 (73)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$4,606/mo

Avg profit / month

-$1,697/mo

Best profit month

Aug $2,505

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

-16.08%

Cap Rate

2.63%

Profit (Cummulative)

-$20,363

$4,863

$6,250

$14,850

$1,047

Total Gain

$397

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.