109 Park Row Rochester, Vermont
5 bed • 3.5 bath • 12 guests
Purchase Price
Est. $NaN/mo
$73,889
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $670
- Occupancy
- 30%
$10k
$170k
$330k
$505k
$501,771 | $381,224 | $1,680 | 81.8% | 5 | 10 | 5 | 1 | 5 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 0 (0) | — | |
$161,344 | $94,956 | $925 | 47.8% | 4 | 15 | 55 | 9 | 4 | $500 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (62) | Profile | |
$157,230 | $129,566 | $1,215 | 35.4% | 6 | 16 | 30 | 10 | 5 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.87 (15) | Profile | |
$145,512 | $99,942 | $1,173 | 34% | 5 | 16 | 69 | 12 | 4 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.94 (18) | Profile | |
$137,773 | $85,579 | $602 | 62.7% | 5 | 12 | 46 | 9 | 4 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (19) | Profile |
Seasonality
Break-even
$4,137/mo
Avg profit / month
$984/mo
Best profit month
Feb $5,872
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
15.82%
Cap Rate
10.44%