29 Campground Rd Plymouth, Vermont
3 bed • 1 bath • 6 guests
Purchase Price
Est. $NaN/mo
$60,182
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $485
- Occupancy
- 34%
$10k
$55k
$95k
$140k
$138,517 | $115,531 | $678 | 56% | 3 | 6 | 22 | 4 | 2 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.94 (77) | Profile | |
$116,077 | $52,552 | $441 | 72.1% | 3 | 6 | 22 | 4 | 2 | $170 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.99 (132) | Profile | |
$111,088 | $66,220 | $541 | 56.2% | 3 | 6 | 10 | 4 | 4 | $275 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (19) | Profile | |
$104,178 | $32,421 | $614 | 46.5% | 3 | 6 | 65 | 4 | 2 | $150 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (14) | Profile | |
$103,107 | $55,848 | $887 | 31.8% | 3 | 8 | 74 | 6 | 2 | $228 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.75 (4) | Profile |
Seasonality
Break-even
$4,168/mo
Avg profit / month
$346/mo
Best profit month
Feb $5,856
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
6.5%
Cap Rate
7.93%