15B Dover Green Loop Dover, Vermont
3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
$34,638
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $332
- Occupancy
- 29%
$5k
$25k
$40k
$60k
$56,584 | $49,341 | $498 | 31.1% | 3 | 7 | 14 | 4 | 2 | $200 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (58) | Profile | |
$54,069 | $23,743 | $358 | 41.4% | 3 | 8 | 36 | 6 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (61) | Profile | |
$49,779 | $17,614 | $344 | 39.7% | 3 | 6 | 12 | 5 | 2 | $125 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (29) | Profile | |
$49,559 | $32,747 | $286 | 47.5% | 3 | 6 | 26 | 3 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.35 (13) | — | |
$47,131 | $30,649 | $272 | 47.5% | 3 | 6 | 25 | 3 | 2 | $150 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.94 (163) | Profile |
Seasonality
Break-even
$3,736/mo
Avg profit / month
-$1,036/mo
Best profit month
Feb $2,708
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-12.91%
Cap Rate
3.18%