258 Doyon Rd Northfield, Vermont
4 bed • 2.5 bath • 10 guests
Purchase Price
Est. $NaN/mo
$83,759
Annual Revenue
Median of 24 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $542
- Occupancy
- 42%
$5k
$55k
$100k
$150k
$148,637 | $71,187 | $656 | 62.1% | 4 | 10 | 10 | 8 | 2 | $250 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.57 (7) | Profile | |
$146,323 | $22,086 | $587 | 68.3% | 4 | 10 | 43 | 6 | 3 | $295 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.96 (100) | Profile | |
$131,037 | $38,084 | $629 | 57% | 4 | 12 | 49 | 4 | 3 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (3) | — | |
$117,878 | $29,405 | $628 | 51.4% | 4 | 12 | 43 | 8 | 3 | $295 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (42) | Profile | |
$116,664 | $76,863 | $530 | 60.3% | 4 | 12 | 26 | 7 | 3 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.95 (82) | Profile |
Seasonality
Break-even
$5,799/mo
Avg profit / month
$4,482/mo
Best profit month
Feb $14,296
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
56.14%
Cap Rate
20.22%