property-location

1003 Cape Cod Rd Stowe, Vermont

2 bed • 2 bath • 6 guests

Purchase Price

Est. $NaN/mo

$48,847

Annual Revenue

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

Avg Daily Rate
$382
Occupancy
35%

$10k

$40k

$65k

$100k

Stowe Rec Path Retreat • Foliage Mins to Mountain
$97,449
$65,524
$524
51%
264941$0✅❌❌Yes / Yes❌⭐️ 5 (60)Profile
Cozy 2 Bedroom Cottage Ideal location
$81,040
$59,521
$559
39.7%
254631$0❌❌✅Yes / Yes❌⭐️ 2.45 (31)

—

Cozy 2 Bedroom Cottage Ideal location
$77,449
$59,850
$527
40.3%
254541$200❌✅✅Yes / Yes❌⭐️ 4.89 (61)Profile
Classic ski town condo
$66,552
$26,416
$328
55.6%
243822$100✅❌❌Yes / Yes❌⭐️ 4.98 (116)Profile
Prime Stowe Spot on Rec Path! Walk&Bike Everywhere
$64,298
$46,805
$493
35.7%
244422$145❌❌❌No / No❌⭐️ 4.91 (64)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$4,456/mo

Avg profit / month

-$848/mo

Best profit month

Feb $768

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

-8.25%

Cap Rate

4.42%

Profit (Cummulative)

-$10,173

$4,313

$6,500

$13,170

$1,299

Total Gain

$8,608

BNBCalc Logo

Analyze an Airbnb Create Analysis

Product

Free Tools

Resources

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.