100 Nana's Ln Concord, Vermont
2 bed • 1 bath • 6 guests
Purchase Price
Est. $NaN/mo
$56,436
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $335
- Occupancy
- 46%
$5k
$80k
$155k
$235k
$235,084 | $119,305 | $1,068 | 60.3% | 3 | 6 | 60 | 4 | 3 | $250 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.94 (52) | Profile | |
$106,190 | $51,833 | $580 | 50.2% | 1 | 2 | 33 | 1 | 1 | $0 | ❌ | ✅ | ✅ | No / No | ❌ | ⭐️ 4.9 (31) | Profile | |
$100,551 | $75,130 | $637 | 43.3% | 3 | 8 | 58 | 6 | 2 | $250 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.99 (152) | Profile | |
$80,856 | $55,057 | $415 | 53.3% | 1 | 3 | 64 | 2 | 1 | $150 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.96 (313) | Profile | |
$78,928 | $57,437 | $376 | 57.4% | 3 | 6 | 30 | 4 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.93 (29) | Profile |
Seasonality
Break-even
$4,354/mo
Avg profit / month
$351/mo
Best profit month
Feb $2,458
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
6.38%
Cap Rate
7.86%