185 Driscoll Dr Irasburg, Vermont
2 bed • 1 bath • 6 guests
Purchase Price
Est. $NaN/mo
$33,907
Annual Revenue
Median of 15 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $267
- Occupancy
- 35%
$10k
$35k
$55k
$80k
$77,566 | $21,842 | $354 | 60% | 2 | 5 | 60 | 5 | 1 | $125 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.89 (63) | Profile | |
$46,523 | $37,842 | $358 | 35.6% | 2 | 8 | 24 | 4 | 1 | $100 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.95 (262) | Profile | |
$39,769 | $31,147 | $330 | 33% | 2 | 6 | 50 | 3 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (37) | Profile | |
$38,037 | $31,020 | $394 | 26.5% | 2 | 8 | 21 | 4 | 1 | $100 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.93 (169) | Profile | |
$37,100 | $30,002 | $397 | 25.6% | 2 | 8 | 21 | 3 | 1 | $0 | ❌ | ❌ | ❌ | Yes / No | ❌ | ⭐️ 4.9 (41) | — |
Seasonality
Break-even
$3,470/mo
Avg profit / month
-$706/mo
Best profit month
Feb $532
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-9.96%
Cap Rate
3.91%