28 Cleary Rd Fairfax, Vermont

4 bed • 1 bath • 8 guests

Purchase Price

Est. $NaN/mo

$75,259

Median of 25 comps selected by Adam, creator of this analysis.

$10k

$50k

$85k

$125k


Wyndham Smugglers' Notch \| 4BR/4BA King Bed Suite	$126,036	$71,547	$516	66.9%	4	12	46	6	4	$0	✅	✅	❌	Yes / Yes	✅	⭐️ 0 (0)	Profile
Wyndham Smugglers' Notch \| 4BR/4BA King Bed Suite	$122,879	$68,298	$501	67.1%	4	12	46	6	4	$0	✅	✅	❌	Yes / Yes	✅	⭐️ 0 (0)	Profile
Wyndham Smugglers' Notch \| 4BR/4BA King Bed Suite	$121,120	$64,593	$490	67.8%	4	12	46	6	4	$0	✅	✅	❌	Yes / Yes	✅	⭐️ 0 (0)	Profile
Wyndham Smugglers' Notch \| 4BR/4BA King Bed Suite	$118,770	$65,108	$483	67.4%	4	12	47	6	4	$0	✅	✅	❌	Yes / Yes	✅	⭐️ 5 (2)	Profile
Wyndham Smugglers' Notch \| 4BR/4BA King Bed Suite	$114,791	$59,238	$464	67.8%	4	12	46	6	4	$0	✅	✅	❌	Yes / Yes	✅	⭐️ 5 (1)	Profile

Loading amenity revenue opportunities

Seasonality

Break-even

$4,524/mo

Avg profit / month

$1,146/mo

Best profit month

Feb $5,106

Property Appreciation

Revenue Appreciation

Cash on Cash Return

16.76%

Cap Rate

10.51%

Return on Investment

32.19%