27 Hill St Northfield, Vermont
4 bed • 2.5 bath • 10 guests
Purchase Price
Est. $NaN/mo
$82,129
Annual Revenue
Median of 24 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $543
- Occupancy
- 41%
$5k
$55k
$100k
$150k
$147,958 | $71,187 | $656 | 61.8% | 4 | 10 | 10 | 8 | 2 | $250 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.57 (7) | Profile | |
$145,765 | $22,086 | $587 | 68% | 4 | 10 | 43 | 6 | 3 | $295 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.96 (100) | Profile | |
$130,404 | $38,084 | $629 | 56.8% | 4 | 12 | 49 | 4 | 3 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (3) | — | |
$117,299 | $29,405 | $628 | 51.1% | 4 | 12 | 43 | 8 | 3 | $295 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (42) | Profile | |
$114,049 | $44,486 | $870 | 35.9% | 4 | 14 | 72 | 10 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (12) | Profile |
Seasonality
Break-even
$5,495/mo
Avg profit / month
$3,110/mo
Best profit month
Feb $11,322
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
38.09%
Cap Rate
15.73%