1115 Brookfield Rd Berlin, Vermont

4 bed • 2 bath • 10 guests

Purchase Price

Est. $NaN/mo

$52,476

Median of 23 comps selected by Adam, creator of this analysis.

$5k

$40k

$75k

$115k


The Old Horsman Guest House in Moretown Village	$113,178	$45,902	$569	54.5%	4	8	82	5	2	$95	❌	✅	❌	Yes / Yes	❌	⭐️ 4.99 (69)	Profile
Private 5BR Mt. view pool new hot tub	$88,354	$36,711	$931	26%	5	10	62	7	3	$375	✅	❌	✅	Yes / Yes	❌	⭐️ 4.94 (18)	Profile
Charming Waitsfield Escape: 10 Mi to Sugarbush!	$83,490	$49,901	$421	54.4%	3	8	67	5	2	$310	❌	❌	❌	Yes / Yes	❌	⭐️ 4.84 (50)	Profile
The 1919 Mountain Farmhouse new hot tub and patio	$82,779	$62,079	$552	41.1%	4	8	78	5	2	$200	❌	✅	✅	Yes / Yes	❌	⭐️ 4.99 (140)	Profile
Charming Barre Getaway	$67,673	$48,020	$465	39.9%	5	8	79	7	3	$250	✅	❌	✅	Yes / Yes	❌	⭐️ 4.95 (109)	Profile

Loading amenity revenue opportunities

Seasonality

Break-even

$5,141/mo

Avg profit / month

$1,718/mo

Best profit month

Feb $6,507

Property Appreciation

Revenue Appreciation

Cash on Cash Return

21.32%

Cap Rate

11.59%

Return on Investment

36.95%