1301 Pearson Rd New Haven, Vermont
3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
$76,272
Annual Revenue
Median of 14 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $534
- Occupancy
- 39%
$20k
$50k
$80k
$115k
$115,893 | $47,224 | $843 | 37.7% | 3 | 8 | 60 | 6 | 2 | $220 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (12) | Profile | |
$103,405 | $56,895 | $642 | 44.1% | 3 | 7 | 59 | 4 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (39) | Profile | |
$92,707 | $48,187 | $583 | 43.6% | 3 | 6 | 77 | 3 | 2 | $130 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (215) | Profile | |
$89,744 | $48,510 | $1,694 | 14.5% | 3 | 8 | 88 | 4 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (25) | — | |
$88,832 | $58,631 | $415 | 58.6% | 3 | 7 | 38 | 4 | 2 | $145 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.97 (149) | Profile |
Seasonality
Break-even
$4,853/mo
Avg profit / month
$782/mo
Best profit month
Feb $7,660
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
10.73%
Cap Rate
8.95%