2737 Church Hill Rd Woodstock, Vermont
2 bed • 1 bath • 6 guests
Purchase Price
Est. $NaN/mo
$68,407
Annual Revenue
Median of 16 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $412
- Occupancy
- 46%
$5k
$70k
$130k
$195k
$193,120 | $33,486 | $655 | 80.7% | 3 | 6 | 62 | 3 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (10) | Profile | |
$161,764 | $48,861 | $987 | 44.9% | 3 | 6 | 59 | 3 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.8 (5) | Profile | |
$112,481 | $59,071 | $391 | 78.8% | 2 | 4 | 45 | 2 | 1 | $150 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.99 (320) | Profile | |
$111,389 | $60,083 | $808 | 37.8% | 3 | 6 | 121 | 5 | 2 | $250 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (43) | Profile | |
$85,199 | $46,822 | $1,107 | 21.1% | 3 | 6 | 71 | 4 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (14) | Profile |
Seasonality
Break-even
$4,641/mo
Avg profit / month
$688/mo
Best profit month
Feb $7,102
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
10.36%
Cap Rate
8.81%