108 N Main St Northfield, Vermont
3 bed • 1 bath • 5 guests
Purchase Price
Est. $NaN/mo
$50,133
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $380
- Occupancy
- 36%
$5k
$35k
$65k
$100k
$99,650 | $71,980 | $800 | 34.1% | 3 | 8 | 53 | 3 | 2 | $200 | ✅ | ✅ | ✅ | Yes / Yes | ✅ | ⭐️ 4.94 (67) | Profile | |
$98,528 | $67,030 | $791 | 34.1% | 3 | 6 | 57 | 3 | 2 | $175 | ✅ | ✅ | ✅ | Yes / Yes | ✅ | ⭐️ 5 (47) | Profile | |
$94,119 | $28,039 | $526 | 49% | 3 | 8 | 59 | 5 | 2 | $0 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (12) | Profile | |
$88,233 | $31,169 | $422 | 57.3% | 3 | 6 | 61 | 4 | 2 | $125 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.92 (12) | Profile | |
$82,074 | $49,901 | $421 | 53.5% | 3 | 8 | 67 | 5 | 2 | $310 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.84 (50) | Profile |
Seasonality
Break-even
$4,112/mo
Avg profit / month
-$195/mo
Best profit month
Feb $4,587
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-1.01%
Cap Rate
6.1%