24 Lovely Ln Milton, Vermont
3 bed • 1.5 bath • 8 guests
Purchase Price
Est. $NaN/mo
$69,816
Annual Revenue
Median of 22 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $513
- Occupancy
- 37%
$5k
$50k
$95k
$140k
$141,359 | $66,511 | $1,233 | 31.4% | 3 | 10 | 42 | 7 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (12) | Profile | |
$118,035 | $30,487 | $694 | 46.6% | 3 | 6 | 52 | 3 | 2 | $250 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.81 (27) | Profile | |
$100,964 | $72,220 | $696 | 39.7% | 3 | 8 | 59 | 4 | 2 | $74 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.99 (181) | Profile | |
$97,663 | $38,863 | $917 | 29.2% | 3 | 6 | 29 | 4 | 4 | $300 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.97 (37) | Profile | |
$96,320 | $59,593 | $739 | 35.7% | 3 | 6 | 21 | 3 | 2 | $250 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (21) | Profile |
Seasonality
Break-even
$5,233/mo
Avg profit / month
$1,897/mo
Best profit month
Feb $6,234
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
23.61%
Cap Rate
12.04%