103 Stagecoach Rd Northfield, Vermont
1 bed • 1 bath • 2 guests
Purchase Price
Est. $NaN/mo
$25,886
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $175
- Occupancy
- 40%
$5k
$30k
$55k
$80k
$81,080 | $44,034 | $461 | 48.2% | 1 | 7 | 64 | 4 | 1 | $250 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.98 (172) | Profile | |
$74,847 | $56,032 | $371 | 55.2% | 1 | 6 | 48 | 3 | 1 | $150 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.98 (344) | Profile | |
$63,646 | $33,029 | $258 | 67.6% | 1 | 2 | 60 | 1 | 1 | $150 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.99 (67) | Profile | |
$53,200 | $30,664 | $344 | 42.4% | 1 | 2 | 55 | 4 | 1 | $200 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (16) | Profile | |
$34,668 | $13,953 | $136 | 69.7% | 1 | 2 | 91 | 1 | 1 | $0 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.98 (326) | Profile |
Seasonality
Break-even
$3,682/mo
Avg profit / month
-$1,595/mo
Best profit month
Feb $389
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-20.84%
Cap Rate
1.5%