328 Bear Farm Rd Northfield, Vermont
2 bed • 2 bath • 6 guests
Purchase Price
Est. $NaN/mo
$46,687
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $331
- Occupancy
- 39%
$5k
$30k
$50k
$70k
$70,171 | $40,785 | $443 | 43.4% | 2 | 4 | 54 | 2 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (111) | Profile | |
$67,418 | $14,913 | $453 | 40.8% | 2 | 6 | 33 | 5 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.67 (3) | Profile | |
$60,967 | $35,535 | $358 | 46.7% | 2 | 4 | 43 | 2 | 1 | $0 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 2.5 (0) | — | |
$60,635 | $35,723 | $306 | 54.3% | 2 | 5 | 62 | 2 | 2 | $150 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.99 (98) | Profile | |
$58,895 | $34,166 | $294 | 54.9% | 2 | 5 | 64 | 2 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (50) | — |
Seasonality
Break-even
$4,311/mo
Avg profit / month
$331/mo
Best profit month
Feb $5,917
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
6.16%
Cap Rate
7.81%