260 Weaver Rd Huntington, Vermont
3 bed • 2.5 bath • 8 guests
Purchase Price
Est. $NaN/mo
$54,308
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $392
- Occupancy
- 38%
$5k
$35k
$70k
$105k
$101,727 | $73,622 | $711 | 39.2% | 3 | 8 | 59 | 4 | 3 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.4 (14) | — | |
$98,189 | $70,538 | $687 | 39.1% | 3 | 8 | 61 | 5 | 3 | $200 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.97 (37) | Profile | |
$91,453 | $72,389 | $656 | 38.2% | 3 | 8 | 49 | 4 | 3 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.45 (19) | — | |
$90,128 | $71,375 | $654 | 37.7% | 3 | 8 | 48 | 5 | 3 | $200 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (44) | Profile | |
$77,607 | $42,457 | $605 | 35.2% | 3 | 7 | 56 | 7 | 1 | $200 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.84 (32) | Profile |
Seasonality
Break-even
$4,656/mo
Avg profit / month
-$339/mo
Best profit month
Feb $4,932
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-2.26%
Cap Rate
5.83%