153 Donovan Ln Hardwick, Vermont
4 bed • 1.5 bath • 10 guests
Purchase Price
Est. $NaN/mo
$55,816
Annual Revenue
Median of 21 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $381
- Occupancy
- 40%
$5k
$30k
$60k
$85k
$86,354 | $38,941 | $545 | 43.4% | 3 | 6 | 43 | 3 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (1) | — | |
$83,455 | $24,405 | $380 | 60.2% | 3 | 6 | 65 | 3 | 2 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (104) | Profile | |
$77,153 | $35,001 | $465 | 45.5% | 3 | 6 | 72 | 4 | 1 | $150 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.93 (43) | Profile | |
$73,439 | $54,302 | $495 | 40.7% | 4 | 8 | 39 | 5 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.89 (18) | Profile | |
$65,841 | $44,239 | $343 | 52.6% | 3 | 6 | 71 | 3 | 2 | $155 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.92 (83) | Profile |
Seasonality
Break-even
$4,739/mo
Avg profit / month
-$546/mo
Best profit month
Feb $2,382
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-4.3%
Cap Rate
5.33%