114 Brophy Ln Londonderry, Vermont
4 bed • 2 bath • 10 guests
Purchase Price
Est. $NaN/mo
$46,745
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $440
- Occupancy
- 29%
$10k
$45k
$85k
$125k
$122,641 | $84,301 | $924 | 36.4% | 4 | 8 | 60 | 8 | 2 | $300 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.8 (30) | Profile | |
$116,368 | $57,534 | $438 | 72.7% | 4 | 8 | 21 | 7 | 2 | $300 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (14) | Profile | |
$91,525 | $69,759 | $924 | 27.1% | 4 | 8 | 53 | 4 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.4 (12) | — | |
$88,808 | $74,404 | $1,171 | 20.8% | 4 | 8 | 64 | 4 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.4 (58) | — | |
$76,663 | $48,875 | $639 | 32.9% | 4 | 10 | 57 | 10 | 3 | $150 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (41) | Profile |
Seasonality
Break-even
$4,650/mo
Avg profit / month
-$1,075/mo
Best profit month
Feb $3,656
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-9.7%
Cap Rate
4.02%