1741 South End Rd North Hero, Vermont
3 bed • 1 bath • 8 guests
Purchase Price
Est. $NaN/mo
$65,887
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $376
- Occupancy
- 48%
$5k
$45k
$90k
$135k
$135,228 | $85,240 | $697 | 53.1% | 3 | 8 | 66 | 4 | 2 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ✅ | ⭐️ 5 (101) | Profile | |
$117,587 | $54,316 | $558 | 57.7% | 3 | 8 | 4 | 7 | 2 | $250 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.71 (14) | Profile | |
$112,927 | $51,984 | $615 | 50.3% | 3 | 7 | 75 | 4 | 1 | $250 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.95 (19) | Profile | |
$88,295 | $63,134 | $847 | 28.6% | 3 | 8 | 46 | 5 | 3 | $150 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.86 (93) | Profile | |
$87,869 | $28,864 | $374 | 64.4% | 3 | 8 | 81 | 6 | 1 | $195 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.72 (54) | Profile |
Seasonality
Break-even
$5,036/mo
Avg profit / month
$324/mo
Best profit month
Feb $3,221
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
5.01%
Cap Rate
7.57%