177 Westford-Milton Rd Milton, Vermont
3 bed • 1.5 bath • 8 guests
Purchase Price
Est. $NaN/mo
$75,568
Annual Revenue
Median of 17 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $602
- Occupancy
- 34%
$5k
$50k
$90k
$135k
$135,637 | $66,511 | $1,233 | 30.1% | 3 | 10 | 42 | 7 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (12) | Profile | |
$114,578 | $30,487 | $694 | 45.2% | 3 | 6 | 52 | 3 | 2 | $250 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.81 (27) | Profile | |
$93,630 | $59,593 | $739 | 34.7% | 3 | 6 | 21 | 3 | 2 | $250 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (21) | Profile | |
$93,523 | $38,863 | $917 | 27.9% | 3 | 6 | 29 | 4 | 4 | $300 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.97 (37) | Profile | |
$83,663 | $26,088 | $743 | 30.9% | 3 | 7 | 29 | 3 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (2) | — |
Seasonality
Break-even
$5,210/mo
Avg profit / month
$1,703/mo
Best profit month
Feb $5,908
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
21.14%
Cap Rate
11.44%