105 Happy Haven Rd Wilmington, Vermont
5 bed • 3 bath • 12 guests
Purchase Price
Est. $NaN/mo
$61,800
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $723
- Occupancy
- 23%
$5k
$55k
$110k
$165k
$163,169 | $95,267 | $923 | 48.5% | 4 | 11 | 63 | 4 | 4 | $0 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 2.5 (0) | — | |
$100,807 | $46,253 | $841 | 32.8% | 5 | 10 | 13 | 12 | 5 | $175 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.93 (40) | Profile | |
$97,640 | $59,173 | $1,223 | 21.9% | 5 | 13 | 83 | 8 | 3 | $500 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (66) | Profile | |
$89,774 | $37,547 | $1,365 | 18% | 5 | 10 | 1 | 5 | 3 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 0 (0) | — | |
$81,498 | $61,607 | $466 | 47.9% | 4 | 8 | 47 | 6 | 2 | $180 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (41) | Profile |
Seasonality
Break-even
$4,618/mo
Avg profit / month
$159/mo
Best profit month
Feb $6,483
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
3.33%
Cap Rate
7.2%