13 Shady Ln Dover, Vermont
3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
$39,869
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $368
- Occupancy
- 30%
$10k
$65k
$125k
$185k
$184,088 | $99,024 | $920 | 54.8% | 3 | 6 | 17 | 5 | 2 | $250 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (7) | Profile | |
$118,553 | $71,458 | $533 | 60.9% | 3 | 10 | 44 | 6 | 4 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.93 (28) | Profile | |
$68,671 | $33,587 | $266 | 70.7% | 3 | 6 | 31 | 4 | 1 | $60 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.86 (319) | Profile | |
$58,388 | $44,534 | $668 | 24% | 3 | 8 | 38 | 4 | 3 | $185 | ✅ | ❌ | ✅ | Yes / Yes | ✅ | ⭐️ 4.99 (76) | Profile | |
$53,537 | $40,785 | $638 | 23% | 3 | 8 | 28 | 0 | 3 | $0 | ❌ | ✅ | ❌ | Yes / No | ❌ | ⭐️ 4 (2) | — |
Seasonality
Break-even
$3,756/mo
Avg profit / month
-$733/mo
Best profit month
Feb $3,458
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-8.91%
Cap Rate
4.14%