145 Blueberry Ledge Ridge Plymouth, Vermont
2 bed • 2 bath • 6 guests
Purchase Price
Est. $NaN/mo
$56,565
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $460
- Occupancy
- 34%
$5k
$45k
$90k
$140k
$138,279 | $115,531 | $678 | 55.9% | 3 | 6 | 22 | 4 | 2 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.94 (77) | Profile | |
$115,834 | $52,552 | $441 | 71.9% | 3 | 6 | 22 | 4 | 2 | $170 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.99 (132) | Profile | |
$110,830 | $66,220 | $541 | 56.1% | 3 | 6 | 10 | 4 | 4 | $275 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (19) | Profile | |
$102,678 | $55,848 | $887 | 31.7% | 3 | 8 | 74 | 6 | 2 | $228 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.75 (4) | Profile | |
$97,691 | $60,900 | $486 | 55.1% | 3 | 6 | 8 | 4 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.87 (15) | Profile |
Seasonality
Break-even
$3,726/mo
Avg profit / month
$341/mo
Best profit month
Feb $5,234
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
7.58%
Cap Rate
8.15%