173 Central St Northfield, Vermont
5 bed • 2 bath • 12 guests
Purchase Price
Est. $NaN/mo
$108,361
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $705
- Occupancy
- 42%
$5k
$70k
$135k
$205k
$203,143 | $98,467 | $871 | 63.9% | 5 | 10 | 3 | 8 | 3 | $350 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.85 (33) | Profile | |
$179,389 | $96,200 | $605 | 81.2% | 5 | 10 | 14 | 5 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.4 (19) | — | |
$147,412 | $71,187 | $656 | 61.6% | 4 | 10 | 10 | 8 | 2 | $250 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.57 (7) | Profile | |
$136,843 | $77,404 | $1,167 | 32.1% | 5 | 12 | 75 | 10 | 4 | $400 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (3) | Profile | |
$136,470 | $73,923 | $898 | 41.6% | 5 | 12 | 76 | 5 | 3 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (10) | — |
Seasonality
Break-even
$6,144/mo
Avg profit / month
$4,865/mo
Best profit month
Feb $15,374
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
55.96%
Cap Rate
20.32%