207 Camp Kiniya Rd Colchester, Vermont
1 bed • 1 bath • 2 guests
Purchase Price
Est. $NaN/mo
$37,713
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $204
- Occupancy
- 51%
$5k
$30k
$60k
$90k
$86,566 | $44,090 | $431 | 55% | 1 | 4 | 51 | 2 | 1 | $0 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.95 (42) | Profile | |
$84,886 | $44,436 | $442 | 52.6% | 1 | 4 | 45 | 2 | 2 | $0 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.97 (108) | Profile | |
$80,244 | $49,404 | $298 | 73.7% | 1 | 4 | 39 | 2 | 1 | $50 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.96 (165) | Profile | |
$77,023 | $47,523 | $295 | 71.5% | 1 | 4 | 35 | 2 | 1 | $40 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.93 (134) | Profile | |
$76,808 | $40,462 | $462 | 45.6% | 1 | 4 | 49 | 2 | 1 | $0 | ❌ | ✅ | ✅ | No / No | ❌ | ⭐️ 4.92 (39) | Profile |
Seasonality
Break-even
$3,887/mo
Avg profit / month
-$930/mo
Best profit month
Feb $58
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-11.44%
Cap Rate
3.68%