151 Cooper Rd Milton, Vermont
3 bed • 1 bath • 8 guests
Purchase Price
Est. $NaN/mo
$64,205
Annual Revenue
Median of 15 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $464
- Occupancy
- 38%
$5k
$40k
$75k
$115k
$115,031 | $30,487 | $694 | 45.4% | 3 | 6 | 52 | 3 | 2 | $250 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.81 (27) | Profile | |
$94,065 | $38,863 | $917 | 28.1% | 3 | 6 | 29 | 4 | 4 | $300 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.97 (37) | Profile | |
$84,044 | $26,088 | $743 | 31% | 3 | 7 | 29 | 3 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (2) | — | |
$81,645 | $63,134 | $847 | 26.4% | 3 | 8 | 46 | 5 | 3 | $150 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.86 (93) | Profile | |
$77,937 | $32,089 | $702 | 30.4% | 3 | 7 | 30 | 4 | 2 | $150 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.9 (96) | Profile |
Seasonality
Break-even
$4,580/mo
Avg profit / month
$1,568/mo
Best profit month
Feb $5,307
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
23.38%
Cap Rate
12.04%