property-location

19 View Rd Wilmington, Vermont

3 bed • 2 bath • 8 guests

Purchase Price

Est. $NaN/mo

$48,753

Annual Revenue

Median of 25 comps selected by Adam, creator of this analysis.

Avg Daily Rate
$469
Occupancy
29%

$5k

$30k

$55k

$80k

Family Friendly Mt. Snow Ski House in Wilmington
$78,085
$51,091
$535
40%
364254$0❌❌✅Yes / Yes❌⭐️ 2.5 (13)

—

All Seasons-Getaway Home! Hot tub/Pool
$73,751
$32,240
$454
44.5%
38852$0❌✅✅Yes / Yes❌⭐️ 5 (6)Profile
VT escape for all occasions w/ New Kitchen Game Rooms Media Lounge Chimney Hill Clubhouse Access!
$71,937
$61,203
$595
33.1%
383432$0✅❌✅Yes / Yes❌⭐️ 2.5 (20)

—

Stunning views of Lake Whitingham+ Minutes from downtown Wilmington!
$71,074
$51,397
$469
41.5%
365833$0❌❌✅Yes / Yes❌⭐️ 2.5 (6)

—

Boulder House
$64,515
$46,572
$417
42.3%
386073$250❌❌✅Yes / Yes❌⭐️ 4.93 (87)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$3,883/mo

Avg profit / month

-$224/mo

Best profit month

Feb $4,851

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

-1.59%

Cap Rate

5.94%

Profit (Cummulative)

-$2,684

$3,291

$8,500

$10,050

$1,317

Total Gain

$11,974

BNBCalc Logo

Analyze an Airbnb Create Analysis

Products

Compare

Free Tools

Resources

Company

Legal


© 2026 BNB Calc, LLC. All rights reserved.

BNBCalc is an investment analysis tool, not a real estate brokerage or listing service. Properties displayed are not listed for sale or rent through BNBCalc. All property data, including addresses and revenue estimates, is sourced from publicly available records and third-party providers for analytical purposes only. Information is provided "as is" without any representation or warranty, express or implied, as to its accuracy, completeness, or fitness for any purpose. Users should independently verify all data before making investment decisions. Content is for personal, non-commercial use only.