26 Beaver Brook Rd Milton, Vermont
3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
$70,930
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $544
- Occupancy
- 36%
$5k
$50k
$95k
$140k
$139,663 | $66,511 | $1,233 | 31% | 3 | 10 | 42 | 7 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (12) | Profile | |
$117,010 | $30,487 | $694 | 46.2% | 3 | 6 | 52 | 3 | 2 | $250 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.81 (27) | Profile | |
$100,261 | $72,220 | $696 | 39.4% | 3 | 8 | 59 | 4 | 2 | $74 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.99 (181) | Profile | |
$96,436 | $38,863 | $917 | 28.8% | 3 | 6 | 29 | 4 | 4 | $300 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.97 (37) | Profile | |
$95,523 | $59,593 | $739 | 35.4% | 3 | 6 | 21 | 3 | 2 | $250 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (21) | Profile |
Seasonality
Break-even
$4,792/mo
Avg profit / month
$583/mo
Best profit month
Feb $3,853
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
8.41%
Cap Rate
8.39%