22 Wildwood Dr Milton, Vermont
3 bed • 1 bath • 8 guests
Purchase Price
Est. $NaN/mo
$69,557
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $544
- Occupancy
- 35%
$5k
$50k
$95k
$140k
$139,281 | $66,511 | $1,233 | 31% | 3 | 10 | 42 | 7 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (12) | Profile | |
$116,779 | $30,487 | $694 | 46.1% | 3 | 6 | 52 | 3 | 2 | $250 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.81 (27) | Profile | |
$100,103 | $72,220 | $696 | 39.4% | 3 | 8 | 59 | 4 | 2 | $74 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.99 (181) | Profile | |
$96,160 | $38,863 | $917 | 28.7% | 3 | 6 | 29 | 4 | 4 | $300 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.97 (37) | Profile | |
$95,343 | $59,593 | $739 | 35.3% | 3 | 6 | 21 | 3 | 2 | $250 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (21) | Profile |
Seasonality
Break-even
$4,591/mo
Avg profit / month
$788/mo
Best profit month
Feb $4,059
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
11.65%
Cap Rate
9.17%