257 Watrous Rd Rupert, Vermont

2 bed • 2 bath • 6 guests

Purchase Price

Est. $NaN/mo

$47,291

Median of 23 comps selected by Adam, creator of this analysis.

$5k

$30k

$55k

$80k


School Street House	$79,884	$46,914	$408	53.7%	2	4	59	2	1	$75	❌	❌	✅	No / No	❌	⭐️ 5 (36)	Profile
Dorset Vermont mountain retreat	$77,641	$41,523	$326	65.2%	2	4	19	2	2	$0	❌	❌	✅	Yes / No	❌	⭐️ 5 (16)	Profile
Pond House... on a farm by a pond	$72,119	$49,389	$420	47.1%	2	4	33	3	1	$150	❌	❌	✅	Yes / Yes	❌	⭐️ 5 (91)	Profile
Creekside Camp. Relax in the Hot Tub Creekside - Vermont Style	$70,445	$48,172	$444	43.5%	2	4	89	2	2	$0	❌	❌	✅	Yes / Yes	❌	⭐️ 2.5 (196)	—
Quintessential Cabin in the Woods near Town	$59,167	$26,608	$571	28.4%	2	8	36	6	2	$225	❌	❌	✅	Yes / Yes	❌	⭐️ 5 (42)	Profile

Loading amenity revenue opportunities

Seasonality

Break-even

$3,589/mo

Avg profit / month

$146/mo

Best profit month

Feb $5,103

Property Appreciation

Revenue Appreciation

Cash on Cash Return

4.37%

Cap Rate

7.37%

Return on Investment

20.1%