1 Northbrook Vlg Wy Dover, Vermont

2 bed • 2 bath • 6 guests

Purchase Price

Est. $NaN/mo

$43,950

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

$10k

$45k

$80k

$115k


Mountain View-Cozy 2 Story Duplex	$113,887	$63,526	$512	60.9%	2	6	9	5	2	$0	✅	✅	❌	Yes / Yes	✅	⭐️ 5 (8)	Profile
⛷️2BR/2BA on Mount Snow - Ski On/Ski Off⛷️	$64,062	$53,607	$727	24.1%	2	6	49	2	2	$0	✅	❌	❌	Yes / Yes	❌	⭐️ 2.5 (21)	—
Modern Mount Snow Gnarvana \| Steps to Carinthia	$63,211	$50,112	$474	36.5%	2	8	42	6	2	$200	❌	❌	✅	Yes / Yes	❌	⭐️ 4.99 (74)	Profile
Mt Snow - Steps away from slopes	$55,117	$43,946	$416	36.3%	2	6	50	4	2	$145	✅	✅	❌	Yes / Yes	✅	⭐️ 4.83 (89)	Profile
Prestine Condo-Summer Fun & Winter Ski-on-Ski-off	$54,308	$28,273	$401	37.1%	2	7	68	5	2	$150	✅	✅	❌	Yes / Yes	✅	⭐️ 4.98 (63)	Profile

Loading amenity revenue opportunities

Seasonality

Break-even

$4,550/mo

Avg profit / month

-$1,497/mo

Best profit month

Feb $2,555

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-14.45%

Cap Rate

2.99%

Return on Investment

1.89%