247 Bear Run Rd Shaftsbury, Vermont
3 bed • 2.5 bath • 8 guests
Purchase Price
Est. $NaN/mo
$46,985
Annual Revenue
Median of 24 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $352
- Occupancy
- 37%
$10k
$50k
$90k
$135k
$131,741 | $93,444 | $798 | 45.2% | 3 | 6 | 42 | 4 | 3 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (94) | Profile | |
$117,001 | $92,602 | $661 | 48.5% | 3 | 6 | 51 | 4 | 3 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (54) | Profile | |
$110,120 | $86,990 | $657 | 45.9% | 3 | 6 | 47 | 4 | 1 | $245 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.99 (162) | Profile | |
$79,422 | $47,254 | $589 | 36.9% | 3 | 8 | 88 | 5 | 2 | $195 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.97 (284) | Profile | |
$72,934 | $49,050 | $561 | 35.6% | 3 | 8 | 102 | 5 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (154) | — |
Seasonality
Break-even
$4,381/mo
Avg profit / month
-$754/mo
Best profit month
Feb $4,275
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-7.28%
Cap Rate
4.61%