194 Trailside Rd Ludlow, Vermont
3 bed • 1.5 bath • 8 guests
Purchase Price
Est. $NaN/mo
$52,746
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $701
- Occupancy
- 21%
$15k
$45k
$75k
$105k
$102,200 | $60,654 | $1,029 | 27.2% | 3 | 8 | 24 | 7 | 2 | $310 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.4 (5) | Profile | |
$96,815 | $70,193 | $1,689 | 15.7% | 3 | 2 | 157 | 3 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.4 (8) | — | |
$90,222 | $45,674 | $1,031 | 24% | 3 | 12 | 9 | 8 | 3 | $400 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (9) | Profile | |
$79,144 | $48,508 | $691 | 31.4% | 3 | 9 | 8 | 4 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.25 (2) | — | |
$77,791 | $25,461 | $1,282 | 16.6% | 3 | 10 | 76 | 7 | 2 | $0 | ❌ | ❌ | ✅ | Yes / No | ❌ | ⭐️ 4.8 (5) | Profile |
Seasonality
Break-even
$3,922/mo
Avg profit / month
$143/mo
Best profit month
Feb $5,780
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
3.82%
Cap Rate
7.27%