136 Breezy Ave Greensboro, Vermont
3 bed • 1 bath • 6 guests
Purchase Price
Est. $NaN/mo
$59,049
Annual Revenue
Median of 10 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $387
- Occupancy
- 42%
$5k
$25k
$50k
$75k
$71,916 | $35,001 | $465 | 42.4% | 3 | 6 | 72 | 4 | 1 | $150 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.93 (43) | Profile | |
$62,441 | $44,239 | $343 | 49.9% | 3 | 6 | 71 | 3 | 2 | $155 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.92 (83) | Profile | |
$62,404 | $24,396 | $223 | 76.8% | 3 | 6 | 8 | 4 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (11) | Profile | |
$61,802 | $43,158 | $446 | 37.9% | 3 | 8 | 93 | 7 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (56) | Profile | |
$59,769 | $36,750 | $418 | 39.1% | 3 | 5 | 61 | 3 | 1 | $165 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (241) | Profile |
Seasonality
Break-even
$4,164/mo
Avg profit / month
-$28/mo
Best profit month
Feb $2,488
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
1.25%
Cap Rate
6.65%