102 E Ash Rd Plymouth, Vermont
4 bed • 1 bath • 8 guests
Purchase Price
Est. $NaN/mo
$58,200
Annual Revenue
Median of 16 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $531
- Occupancy
- 30%
$5k
$95k
$180k
$275k
$272,450 | $153,944 | $1,331 | 56.1% | 4 | 8 | 14 | 8 | 5 | $400 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (5) | Profile | |
$175,307 | $126,002 | $1,517 | 31.7% | 4 | 8 | 23 | 5 | 5 | $413 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.78 (86) | Profile | |
$156,492 | $96,197 | $727 | 58.9% | 4 | 8 | 40 | 6 | 2 | $0 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.99 (95) | Profile | |
$108,803 | $44,146 | $1,130 | 26.4% | 4 | 8 | 76 | 10 | 2 | $250 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.67 (3) | Profile | |
$90,115 | $71,562 | $764 | 32.3% | 4 | 8 | 48 | 4 | 3 | $200 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (38) | Profile |
Seasonality
Break-even
$4,180/mo
Avg profit / month
$385/mo
Best profit month
Feb $4,743
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
6.9%
Cap Rate
8.06%