BNBCalc Short Term Rental Investment Analysis 93 E White Mountain Blvd #37, , ,

3 bed • 3.5 bath • 9 guests • $389,990

BNB

Calc

Annual Revenue

$47,438

Profit (Cash Flow)

$1,283

Cap Rate

7.1%

Annual Revenue

$47,438

AirDNA projects $219/night at 42% occupancy ($33,595). Airbtics projects $191/night at 52% occupancy ($36,276). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 68% occupancy rate, $191 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles	25%	50%	75%	90%
Revenue	$24,066	$37,808	$50,161	$72,723
Occupancy	42%	50%	59%	75%
Nightly Rate	$150	$197	$220	$253

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Centrally Chic Bear Bungalow with AC & Hot Tub	$63,382	$217	75%	3	2	2	$165	❌	✅	✅	Y / Y	⭐️ 5 (109)
Peaceful Pines Retreat	$34,202	$204	43%	3	3	1	$175	❌	❌	✅	Y / Y	⭐️ 5 (46)
Gorgeous 3 bedroom cabin with hot tub and fire pit	$36,687	$160	58%	3	2	2	$180	❌	✅	❌	Y / Y	⭐️ 5 (77)
Game Room & Wooded Views: Pinetop Cabin!	$43,806	$290	38%	3	2.5	2	$289	❌	❌	❌	Y / Y	⭐️ 5 (33)
Pinetop-Lakeside home/3 bedroom/ treehouse/hot tub	$63,629	$241	71%	3	2	2	$125	❌	✅	❌	Y / Y	⭐️ 5 (78)
Ski, Hike & Golf: Pinetop Cabin w/ Fire Pit!	$53,507	$246	55%	3	2	2	$284	❌	❌	✅	Y / Y	⭐️ 5 (15)
Elevated Deck Sunsets, fire pit, quiet, tall pines	$35,434	$121	72%	3	2	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (108)
Pinetop cabin 3 bedroom. Perfect getaway home	$24,094	$134	47%	3	2	1	$115	❌	❌	✅	Y / Y	⭐️ 5 (201)
Pinetop Cabin w/ Game Room, Fire Pit & Grill	$37,682	$151	60%	3	2.5	2	$195	❌	❌	✅	Y / Y	⭐️ 5 (46)
Cottage w/Apple Trees!	$31,863	$135	59%	3	1	2	$140	❌	❌	❌	Y / Y	⭐️ 5 (71)
Lakeside Pines Retreat: Stay warm in Cozy Comfort	$35,712	$216	43%	3	2.5	2	$210	❌	✅	❌	Y / Y	⭐️ 5 (55)
Cozy Cabin in the Pines	$41,016	$187	59%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (124)
Families & Pet! Hot Tub, Playground, Gym & More!	$68,516	$222	82%	3	2	1	$80	❌	✅	✅	Y / Y	⭐️ 5 (44)
Beautiful cabin in Pinetop, 3 Bed/2 Bath, sleeps 7	$29,577	$147	54%	3	2	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (105)
Rainbow Lake Home and Boats and Hot Tub in Gated	$41,562	$245	43%	3	2	2	$250	❌	✅	✅	Y / Y	⭐️ 5 (34)
Dancing Bear	$58,936	$203	78%	3	2.5	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (218)
Sequoia Mtn Home,Top 1%,A/C, PupsWelcome, Views!	$62,534	$220	76%	3	2	2	$175	❌	❌	✅	Y / Y	⭐️ 5 (123)
Moonridge Retreat w/Casita, Fenced Yard & BBQ	$25,167	$144	46%	3	2	2	$105	❌	❌	✅	Y / Y	⭐️ 5 (68)
Hike, Fish, Golf & Ski: High Country Log Cabin!	$34,845	$191	47%	3	2.5	2	$165	❌	❌	❌	Y / Y	⭐️ 5 (82)
Mountain Getaway Nestled In The Heart of Pinetop	$36,950	$202	48%	3	2	2	$190	❌	❌	❌	Y / Y	⭐️ 5 (54)
Cabin in the woods\|Forest yard\|Near Woodland Park	$92,248	$323	77%	3	3	2	$100	✅	❌	❌	Y / Y	⭐️ 5 (30)
Pinetop Oasis	$41,303	$166	67%	3	2	2	$85	❌	❌	❌	Y / Y	⭐️ 5 (136)
Rustic Cabin 5 in the Pines with Hot Tub!	$31,508	$143	55%	3	2	2	$150	❌	✅	✅	N / Y	⭐️ 5 (51)
Game Room + Private Dock: Lakeside Cabin!	$50,275	$195	68%	3	2	3	$191	❌	❌	✅	Y / Y	⭐️ 5 (71)
Spacious Mountain Chalet with hiking/biking trails	$45,888	$218	56%	3	2	2	$180	❌	❌	✅	Y / Y	⭐️ 5 (47)
Deck & Grill: Pet-Friendly Lakeside Cabin	$31,336	$239	33%	3	2	2	$232	❌	❌	✅	Y / Y	⭐️ 5 (9)
Cozy 3 Bed Cabin in the Pines!	$32,911	$200	43%	3	2.5	3	$200	✅	❌	✅	Y / Y	⭐️ 5 (4)
Cozy Pinetop Cabin In The Woods	$30,208	$158	50%	3	1.5	2	$155	❌	❌	❌	Y / Y	⭐️ 5 (11)
Lakeside, renovated retreat/cabin	$19,731	$155	30%	3	3	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (12)
Pinetop-Lakeside Getaway Retreat	$32,809	$166	54%	3	2.5	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (7)
Rugged Cabin w/Hot Tub & Deck 2 MI to lake!	$33,752	$268	32%	3	2.5	2	$195	❌	✅	❌	Y / Y	⭐️ 5 (60)
Rate DROP Head to The Pines Pinetop Paradise!	$17,221	$129	32%	3	1.5	2	$195	❌	❌	✅	Y / Y	⭐️ 4.5 (62)
Get away Home in the mountains. 3 bed 2 bath	$18,960	$100	50%	3	2	1	$110	❌	❌	✅	Y / Y	⭐️ 4.5 (58)
Shady Hill Lodge - Dog friendly	$43,093	$207	54%	3	2.5	2	$200	✅	❌	✅	Y / Y	⭐️ 5 (26)
Escape to the Pines* Serenity In The Pines 2	$29,715	$199	37%	3	3	3	$175	✅	❌	❌	Y / Y	⭐️ 4.8 (12)
“Tall Pines Getaway” A cozy 3 bedroom cabin.	$17,451	$80	49%	3	1	2	$190	❌	❌	❌	Y / Y	⭐️ 5 (64)
Beautiful Large cabin on 1/4 acre w/covered decks	$27,953	$167	41%	3	0	1	$165	❌	❌	❌	Y / Y	⭐️ 5 (63)
Aunt Sally's Relaxing Pinetop Cabin	$17,983	$114	41%	3	2	2	$100	❌	❌	❌	N / Y	⭐️ 5 (119)
Charming 3 Bed/ 2 Bath Cabin Getaway #4	$44,678	$313	39%	3	2	3	$0	❌	✅	✅	Y / Y	⭐️ 5 (2)

Return Metrics

1.3% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$1,283	$2,566	$3,850	$5,133	$6,417	$12,834	$38,504
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$311,992	$311,992	$311,992	$311,992	$311,992	$311,992	$311,992
Down Payment	$77,998	$77,998	$77,998	$77,998	$77,998	$77,998	$77,998
Property Appreciation	$11,699	$23,750	$36,162	$48,947	$62,115	$134,123	$556,618
Total Return	$402,973	$416,307	$430,003	$444,071	$458,522	$536,948	$985,112

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

1.3%

Cap Rate

7.07%

Return on Investment

17.05%

93 E White Mountain Blvd #37

3 bed • 3.5 bath • 9 guests

Purchase Price

Est. $1,871/mo

Inquire about this property

Contact Agent

Airbnb Investor Score

$1,283

Annual Profit

7.1%

Cap Rate

1.3%

Cash on Cash

$47,438

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $219/night at 42% occupancy.Projected nightly rate is $191/night at 52% occupancy.

Occupancy Rate

Top 18% of comparables

Avg Daily Rate

Top 53% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$38,585

Avg annual revenue

52%

Avg occupancy rate

$191

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$15k

$40k

$65k

$95k

$1,283

Profit

Revenue

$47,438

Operating Expenses

$19,847

Operating Income

$27,591

Mortgage & Taxes

$26,307

Profit (Cash Flow)

$1,283

$98,573

Cash Investment

Down Payment

$77,998

Renos & Furnishing

$8,875

Closing Costs

$11,700

Total

$98,573

DSCR Ratio

Acceptable

1.05

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

1.3%

Cap Rate

7.07%

Return on Investment

17.05%

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$18,509

Deductible property tax

$3,861

Your total deduction

$38,577

Your adjusted annual income

$150,000 - $38,577 = $111,423

Taxes on $111,423 (30%)

$33,427

Your old tax bill

$45,000

Your new tax bill

$33,427

Estimated tax savings

$11,573

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

940 sqft

Year built:

2006

Size:

1,886 sqft

Type:

TOWNHOUSE

Parking:

Heating:

Natural Gas

Sold Comparables

Property Details

MLS Status: N/A

Property Use: TOWNHOUSE

Stories: 3

Lot size: 940 sqft

Building area: 1,886 sqft

Garage: Yes

Heating: Natural gas

Pool: No

Fireplaces: 2

Basement: No

Cooling: Central Air, Ceiling Fan(s)

View: -

Parking: Garage, Open

Amenities: Gas Cooktop

Price per square foot: $206

Lot Info

Zoning: -

Land Use: -

Parcel Number: 31141037

Flood Zone: No

Tax Info

Year Assessed: 2025

Assessed Value: $235,340

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools

High School: Blue Ridge High School with 5/10 star rating