174 S Main St Waterbury, Vermont
5 bed • 1.5 bath • 12 guests
Purchase Price
Est. $NaN/mo
$129,496
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $936
- Occupancy
- 38%
$0k
$95k
$195k
$300k
$298,516 | $133,929 | $1,532 | 53.4% | 5 | 10 | 23 | 7 | 3 | $0 | ❌ | ✅ | ❌ | Yes / No | ❌ | ⭐️ 5 (8) | Profile | |
$186,828 | $113,832 | $855 | 59.9% | 5 | 8 | 95 | 5 | 4 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (77) | — | |
$173,520 | $129,132 | $1,449 | 32.8% | 5 | 10 | 69 | 6 | 4 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (14) | Profile | |
$169,522 | $137,352 | $1,376 | 33.7% | 5 | 12 | 58 | 5 | 3 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (10) | — | |
$157,684 | $127,554 | $1,337 | 32.3% | 5 | 12 | 59 | 11 | 3 | $450 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.97 (126) | Profile |
Seasonality
Break-even
$6,707/mo
Avg profit / month
$6,816/mo
Best profit month
Feb $16,260
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
78.69%
Cap Rate
25.99%