property-location

2399 Main St Cabot, Vermont

6 bed • 2 bath • 14 guests

Purchase Price

Est. $NaN/mo

$61,820

Annual Revenue

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

Avg Daily Rate
$359
Occupancy
47%

$10k

$105k

$200k

$300k

Secluded Family Getaway Near Stowe: Deck & Hot Tub
$299,764
$1,244
56%
8171663$706✅✅❌Yes / No✅⭐️ 4.92 (52)Profile
Lakewood Lodge & Hot Tub
$120,946
$339
81%
33623$210❌✅✅Yes / Yes❌⭐️ 4.98 (105)Profile
UNIQUE, BEAUTIFUL HOME w/ 30 ACRE FARM
$99,531
$861
27%
6201651$430✅✅✅Yes / Yes❌⭐️ 4.86 (146)Profile
Mountain View Farmhouse w/ Orchard, Pool is Open!
$92,287
$431
46%
671432$258✅❌✅Yes / Yes❌⭐️ 4.82 (153)Profile
NEW! Lakeside Farmhouse with Trail Access
$88,909
$368
57%
45821$201❌❌❌Yes / Yes❌⭐️ 4.82 (44)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$5,724/mo

Avg profit / month

$2,780/mo

Best profit month

Jul $8,674

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

30.27%

Cap Rate

13.99%

Profit (Cummulative)

$33,354

$4,519

$14,500

$13,800

$3,061

Total Gain

$54,734

BNBCalc Logo

Analyze an Airbnb Create Analysis

Product

Free Tools

Resources

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.