property-location

1299 Quechee Main St Hartford, Vermont

2 bed • 2 bath • 6 guests

Purchase Price

Est. $NaN/mo

$37,202

Annual Revenue

Median of 25 comps selected by Adam, creator of this analysis.

Avg Daily Rate
$263
Occupancy
39%

$5k

$25k

$50k

$75k

Renovated Condo with Sauna Peloton & Fireplace
$72,229
$37,836
$335
59%
274622$0✅❌✅No / No❌⭐️ 2.3 (9)

—

Bright Condo w/ Community Perks: Near Ski Quechee!
$57,721
$20,441
$296
53.4%
275042$155✅❌❌Yes / Yes✅⭐️ 4.98 (45)Profile
Windfall~Condo @Quechee Lakes VT~ Golf. Ski. Renew
$50,925
$25,356
$295
47.3%
259041$150✅❌❌Yes / Yes✅⭐️ 4.98 (44)Profile
Renovated Condo with Golf Views Landmark
$48,311
$28,019
$439
30.2%
283932$0❌❌❌Yes / Yes❌⭐️ 4.92 (12)Profile
Saltbox Condo with Fireplace near Quechee Village
$44,184
$36,082
$285
42.5%
243721$0✅❌❌Yes / Yes❌⭐️ 2.25 (13)

—

Loading amenity revenue opportunities

Seasonality

Break-even

$3,563/mo

Avg profit / month

-$644/mo

Best profit month

Feb $2,867

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

-8.61%

Cap Rate

4.24%

Profit (Cummulative)

-$7,734

$3,036

$6,500

$9,270

$1,051

Total Gain

$5,623

BNBCalc Logo

Analyze an Airbnb Create Analysis

Product

Free Tools

Resources

Legal


© 2026 BNB Calc, LLC. All rights reserved.

BNBCalc is an investment analysis tool, not a real estate brokerage or listing service. Properties displayed are not listed for sale or rent through BNBCalc. All property data, including addresses and revenue estimates, is sourced from publicly available records and third-party providers for analytical purposes only. Information is provided "as is" without any representation or warranty, express or implied, as to its accuracy, completeness, or fitness for any purpose. Users should independently verify all data before making investment decisions. Content is for personal, non-commercial use only.