property-location

10523 Pomfret Rd Pomfret, Vermont

3 bed • 2 bath • 8 guests

Purchase Price

Est. $NaN/mo

$62,159

Annual Revenue

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

Avg Daily Rate
$464
Occupancy
37%

$5k

$55k

$100k

$145k

The Woodstead in Quechee- New Listing to AirBnB!
$145,991
$64,483
$619
64.6%
382344$0❌❌❌Yes / Yes❌⭐️ 5 (5)Profile
The Treehouse | Quechee Club | Hot Tub + Fire Pit
$101,149
$30,813
$586
47.3%
383262$0❌✅✅Yes / Yes❌⭐️ 4.97 (29)Profile
Norwich Estate with Pond Pool & Mountain Views
$85,933
$59,821
$955
24.6%
388343$291✅✅✅Yes / Yes✅⭐️ 4.76 (38)Profile
Country-style 3 bedroom 2.5 bath condo in Quechee
$76,920
$21,584
$444
47.4%
369742$150✅❌✅Yes / Yes✅⭐️ 4.82 (11)Profile
Top of the Hill House with Hot Tub & Game Room
$68,637
$19,646
$438
43%
365932$0✅❌✅Yes / Yes❌⭐️ 2.45 (8)

—

Loading amenity revenue opportunities

Seasonality

Break-even

$4,252/mo

Avg profit / month

$2,413/mo

Best profit month

Feb $10,549

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

43.69%

Cap Rate

17.27%

Profit (Cummulative)

$28,951

$2,702

$8,500

$8,250

$2,399

Total Gain

$42,302

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.