1107 Apple Hill Rd Calais, Vermont
2 bed • 1 bath • 6 guests
Purchase Price
Est. $NaN/mo
$40,251
Annual Revenue
Median of 11 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $223
- Occupancy
- 49%
$10k
$35k
$60k
$90k
$86,990 | $45,508 | $437 | 54.5% | 2 | 4 | 54 | 3 | 1 | $150 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.99 (75) | Profile | |
$79,065 | $50,596 | $431 | 50.2% | 2 | 8 | 42 | 4 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.55 (22) | Profile | |
$50,873 | $27,782 | $179 | 77.7% | 2 | 3 | 66 | 2 | 1 | $25 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.96 (233) | Profile | |
$50,469 | $33,134 | $276 | 50.1% | 2 | 4 | 44 | 3 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (47) | Profile | |
$45,445 | $31,563 | $324 | 38.4% | 2 | 6 | 69 | 3 | 3 | $200 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.96 (95) | Profile |
Seasonality
Break-even
$4,260/mo
Avg profit / month
$454/mo
Best profit month
Feb $2,565
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
8.06%
Cap Rate
8.26%