249 Moon Ridge Rd Killington, Vermont
1 bed • 1 bath • 4 guests
Purchase Price
Est. $NaN/mo
$30,732
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $256
- Occupancy
- 33%
$5k
$20k
$40k
$55k
$56,033 | $37,277 | $341 | 45% | 1 | 4 | 20 | 2 | 2 | $135 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.67 (12) | Profile | |
$37,599 | $31,821 | $395 | 26.1% | 1 | 6 | 18 | 3 | 2 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.6 (15) | Profile | |
$36,323 | $31,539 | $360 | 27.7% | 1 | 6 | 20 | 2 | 2 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.3 (5) | — | |
$35,624 | $19,214 | $182 | 53.6% | 1 | 4 | 11 | 2 | 1 | $85 | ✅ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.51 (41) | Profile | |
$35,348 | $30,690 | $348 | 27.9% | 1 | 6 | 20 | 3 | 2 | $135 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.81 (78) | Profile |
Seasonality
Break-even
$3,571/mo
Avg profit / month
-$1,098/mo
Best profit month
Feb $1,252
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-15.36%
Cap Rate
2.74%