property-location

31 Mountainside Ave Stowe, Vermont

2 bed • 2 bath • 6 guests

Purchase Price

Est. $NaN/mo

$38,651

Annual Revenue

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

Avg Daily Rate
$304
Occupancy
35%

$10k

$30k

$50k

$75k

Totally stunning condo minutes to everything Stowe
$72,490
$58,764
$471
42.2%
242822$175❌❌✅Yes / Yes❌⭐️ 4.94 (190)Profile
Cozy Mountain Retreat in Stowe
$63,191
$34,569
$214
80.9%
276252$0✅✅✅Yes / Yes✅⭐️ 4.9 (90)Profile
Stylish 2-BR Condo w/Gas Fireplace Shared Hot Tub
$60,216
$40,810
$365
45.2%
264842$0✅✅✅No / No✅⭐️ 4.77 (22)Profile
Brand New 2 Bedroom Condo on Mountain Road
$58,195
$43,884
$548
29.1%
243422$200❌❌✅Yes / Yes❌⭐️ 4.96 (27)Profile
Stylish & Unique 2BR Stowe Condo: Newly Renovated!
$56,735
$27,110
$343
45.4%
252732$0✅❌✅Yes / Yes✅⭐️ 4.83 (18)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$4,083/mo

Avg profit / month

-$888/mo

Best profit month

Feb $543

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

-9.87%

Cap Rate

4.01%

Profit (Cummulative)

-$10,651

$3,830

$6,500

$11,697

$1,150

Total Gain

$6,027

BNBCalc Logo

Analyze an Airbnb Create Analysis

Product

Free Tools

Resources

Legal


© 2026 BNB Calc, LLC. All rights reserved.

BNBCalc is an investment analysis tool, not a real estate brokerage or listing service. Properties displayed are not listed for sale or rent through BNBCalc. All property data, including addresses and revenue estimates, is sourced from publicly available records and third-party providers for analytical purposes only. Information is provided "as is" without any representation or warranty, express or implied, as to its accuracy, completeness, or fitness for any purpose. Users should independently verify all data before making investment decisions. Content is for personal, non-commercial use only.