120 Rustic Dr Killington, Vermont
4 bed • 2 bath • 10 guests
Purchase Price
Est. $NaN/mo
$68,664
Annual Revenue
Median of 18 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $700
- Occupancy
- 27%
$5k
$50k
$90k
$135k
$132,010 | $106,209 | $1,235 | 29.3% | 4 | 10 | 46 | 7 | 4 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (56) | Profile | |
$127,942 | $91,819 | $1,119 | 31.3% | 4 | 10 | 131 | 8 | 3 | $300 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (123) | Profile | |
$120,479 | $64,677 | $434 | 76% | 4 | 8 | 53 | 6 | 3 | $125 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.9 (52) | Profile | |
$88,254 | $60,930 | $875 | 27.6% | 4 | 10 | 51 | 10 | 5 | $330 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.89 (88) | Profile | |
$85,480 | $73,971 | $911 | 25.7% | 4 | 12 | 48 | 4 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.35 (24) | — |
Seasonality
Break-even
$5,917/mo
Avg profit / month
$2,498/mo
Best profit month
Feb $10,530
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
26.39%
Cap Rate
12.76%