26 North St Proctor, Vermont
6 bed • 4 bath • 14 guests
Purchase Price
Est. $NaN/mo
$97,253
Annual Revenue
Median of 17 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $819
- Occupancy
- 33%
$10k
$350k
$685k
$1k
$1,049,167 | $652,886 | $4,424 | 65% | 7 | 14 | 49 | 7 | 9 | $800 | ❌ | ✅ | ✅ | No / No | ❌ | ⭐️ 5 (2) | Profile | |
$383,707 | $238,467 | $1,701 | 61.8% | 5 | 10 | 33 | 6 | 1 | $400 | ❌ | ✅ | ✅ | No / No | ❌ | ⭐️ 4.7 (10) | Profile | |
$382,015 | $235,028 | $1,704 | 61.4% | 5 | 10 | 34 | 5 | 1 | $0 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 2.5 (1) | — | |
$221,977 | $175,754 | $4,125 | 14.7% | 7 | 18 | 71 | 7 | 9 | $0 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 2.5 (0) | — | |
$194,034 | $75,610 | $909 | 58.5% | 5 | 12 | 86 | 8 | 3 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.79 (28) | Profile |
Seasonality
Break-even
$4,488/mo
Avg profit / month
$2,798/mo
Best profit month
Feb $9,752
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
44.18%
Cap Rate
18.28%