259 US-2 Grand Isle, Vermont
3 bed • 3.5 bath • 8 guests
Purchase Price
Est. $NaN/mo
$69,321
Annual Revenue
Median of 22 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $385
- Occupancy
- 49%
$5k
$50k
$90k
$140k
$138,017 | $85,240 | $697 | 54.2% | 3 | 8 | 66 | 4 | 2 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ✅ | ⭐️ 5 (101) | Profile | |
$120,705 | $54,316 | $558 | 59.3% | 3 | 8 | 4 | 7 | 2 | $250 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.71 (14) | Profile | |
$94,184 | $26,088 | $743 | 34.7% | 3 | 7 | 29 | 3 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (2) | — | |
$91,076 | $63,134 | $847 | 29.5% | 3 | 8 | 46 | 5 | 3 | $150 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.86 (93) | Profile | |
$89,755 | $28,864 | $374 | 65.8% | 3 | 8 | 81 | 6 | 1 | $195 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.72 (54) | Profile |
Seasonality
Break-even
$5,069/mo
Avg profit / month
$526/mo
Best profit month
Feb $3,550
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
7.19%
Cap Rate
8.1%