333 Hillside Rd Pownal, Vermont
2 bed • 2 bath • 6 guests
Purchase Price
Est. $NaN/mo
$42,644
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $242
- Occupancy
- 48%
$5k
$40k
$75k
$115k
$112,820 | $64,869 | $622 | 49.7% | 2 | 6 | 50 | 3 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (22) | Profile | |
$89,256 | $48,958 | $430 | 56.9% | 2 | 6 | 36 | 4 | 2 | $129 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.94 (36) | Profile | |
$72,182 | $34,958 | $240 | 82.4% | 2 | 6 | 7 | 4 | 2 | $100 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.83 (23) | Profile | |
$69,106 | $50,937 | $421 | 44.9% | 2 | 4 | 42 | 2 | 1 | $0 | ❌ | ❌ | ✅ | Yes / No | ❌ | ⭐️ 4.99 (87) | Profile | |
$61,427 | $39,492 | $459 | 36.7% | 2 | 4 | 65 | 2 | 1 | $100 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (38) | Profile |
Seasonality
Break-even
$3,544/mo
Avg profit / month
-$466/mo
Best profit month
Aug $1,304
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-5.96%
Cap Rate
4.87%