128 Izzo Ln Hartford, Vermont
3 bed • 1 bath • 6 guests
Purchase Price
Est. $NaN/mo
$64,365
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $443
- Occupancy
- 40%
$15k
$45k
$75k
$105k
$106,359 | $42,397 | $521 | 55.9% | 3 | 7 | 62 | 4 | 3 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (4) | — | |
$100,312 | $30,813 | $586 | 46.9% | 3 | 8 | 32 | 6 | 2 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.97 (29) | Profile | |
$87,708 | $31,804 | $421 | 57% | 3 | 7 | 53 | 6 | 3 | $291 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.84 (38) | Profile | |
$83,861 | $60,074 | $591 | 38.9% | 3 | 8 | 47 | 4 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.35 (18) | — | |
$83,612 | $18,043 | $432 | 53.1% | 3 | 6 | 48 | 3 | 3 | $291 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.33 (3) | Profile |
Seasonality
Break-even
$4,370/mo
Avg profit / month
$405/mo
Best profit month
Feb $6,235
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
6.96%
Cap Rate
8.04%