131 Village Green Dr Stowe, Vermont
2 bed • 2 bath • 6 guests
Purchase Price
Est. $NaN/mo
$48,841
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $382
- Occupancy
- 35%
$10k
$40k
$65k
$100k
$97,440 | $65,524 | $524 | 51% | 2 | 6 | 49 | 4 | 1 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (60) | Profile | |
$81,030 | $59,521 | $559 | 39.7% | 2 | 5 | 46 | 3 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.45 (31) | — | |
$77,440 | $59,850 | $527 | 40.3% | 2 | 5 | 45 | 4 | 1 | $200 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.89 (61) | Profile | |
$66,545 | $26,416 | $328 | 55.6% | 2 | 4 | 38 | 2 | 2 | $100 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.98 (116) | Profile | |
$64,290 | $46,805 | $493 | 35.7% | 2 | 4 | 44 | 2 | 2 | $145 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.91 (64) | Profile |
Seasonality
Break-even
$4,404/mo
Avg profit / month
-$797/mo
Best profit month
Feb $819
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-7.84%
Cap Rate
4.52%