194 Guptil Rd Waterbury, Vermont
2 bed • 1 bath • 4 guests
Purchase Price
Est. $NaN/mo
$40,375
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $240
- Occupancy
- 46%
$15k
$35k
$50k
$70k
$70,602 | $24,586 | $344 | 56.3% | 2 | 4 | 77 | 2 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (5) | Profile | |
$64,023 | $19,741 | $335 | 52.4% | 2 | 4 | 34 | 3 | 1 | $125 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (102) | Profile | |
$59,203 | $26,968 | $339 | 47.9% | 2 | 4 | 45 | 2 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (8) | Profile | |
$57,432 | $35,019 | $329 | 47.8% | 2 | 4 | 55 | 2 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.96 (95) | Profile | |
$53,613 | $30,649 | $254 | 57.8% | 1 | 2 | 67 | 1 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.95 (60) | Profile |
Seasonality
Break-even
$3,956/mo
Avg profit / month
-$706/mo
Best profit month
Feb $750
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-8.09%
Cap Rate
4.42%