property-location

16A Snow Tree Ln Dover, Vermont

3 bed • 2.5 bath • 8 guests

Purchase Price

Est. $NaN/mo

$44,625

Annual Revenue

Median of 25 comps selected by Adam, creator of this analysis.

Avg Daily Rate
$555
Occupancy
22%

$5k

$45k

$85k

$130k

Mount Snow Mountain Therapy- for all seasons
$127,735
$66,712
$574
61%
392112$0❌❌❌Yes / Yes❌⭐️ 2 (2)

—

Trailside Ski In and Out Townhome
$83,571
$37,460
$1,605
14.3%
3115254$0✅❌❌Yes / Yes❌⭐️ 2.5 (5)

—

Brookside Chalet at Mount Snow for Fall Foliage
$79,199
$52,587
$673
32.2%
3105962$255❌✅❌Yes / Yes❌⭐️ 4.9 (102)Profile
Mt Snow/Greenspring Home w/ Pvt. Hot Tub Shuttle
$69,700
$30,012
$690
27.7%
383883$0✅✅✅Yes / Yes✅⭐️ 5 (9)Profile
Cozy Condo-4 Minute Walk to Skiing at Mount Snow!
$61,223
$42,040
$375
44.7%
364852$250❌❌❌Yes / Yes❌⭐️ 4.96 (78)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$4,737/mo

Avg profit / month

-$1,366/mo

Best profit month

Feb $3,309

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

-12.3%

Cap Rate

3.46%

Profit (Cummulative)

-$16,394

$4,902

$8,625

$14,970

$1,214

Total Gain

$4,692

BNBCalc Logo

Analyze an Airbnb Create Analysis

Products

Compare

Free Tools

Resources

Company

Legal


© 2026 BNB Calc, LLC. All rights reserved.

BNBCalc is an investment analysis tool, not a real estate brokerage or listing service. Properties displayed are not listed for sale or rent through BNBCalc. All property data, including addresses and revenue estimates, is sourced from publicly available records and third-party providers for analytical purposes only. Information is provided "as is" without any representation or warranty, express or implied, as to its accuracy, completeness, or fitness for any purpose. Users should independently verify all data before making investment decisions. Content is for personal, non-commercial use only.