122 Greatwood Dr Plainfield, Vermont
4 bed • 2 bath • 10 guests
Purchase Price
Est. $NaN/mo
$50,505
Annual Revenue
Median of 20 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $324
- Occupancy
- 43%
$10k
$55k
$95k
$140k
$138,959 | $51,813 | $470 | 81.1% | 3 | 5 | 18 | 3 | 1 | $145 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (12) | Profile | |
$82,361 | $62,079 | $552 | 40.9% | 4 | 8 | 78 | 5 | 2 | $200 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.99 (140) | Profile | |
$81,360 | $24,405 | $380 | 58.7% | 3 | 6 | 65 | 3 | 2 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (104) | Profile | |
$79,559 | $37,115 | $571 | 38.2% | 4 | 10 | 34 | 5 | 2 | $212 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.67 (24) | Profile | |
$70,151 | $31,782 | $249 | 77.1% | 4 | 7 | 25 | 4 | 1 | $185 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.6 (70) | Profile |
Seasonality
Break-even
$4,420/mo
Avg profit / month
-$508/mo
Best profit month
Feb $2,224
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-4.37%
Cap Rate
5.29%