355 Summit Rd Warren, Vermont
3 bed • 1.5 bath • 8 guests
Purchase Price
Est. $NaN/mo
$44,883
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $442
- Occupancy
- 28%
$5k
$35k
$65k
$100k
$98,383 | $73,622 | $711 | 37.9% | 3 | 8 | 59 | 4 | 3 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.4 (14) | — | |
$94,937 | $70,538 | $687 | 37.8% | 3 | 8 | 61 | 5 | 3 | $200 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.97 (37) | Profile | |
$88,613 | $72,389 | $656 | 37% | 3 | 8 | 49 | 4 | 3 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.45 (19) | — | |
$87,304 | $71,375 | $654 | 36.6% | 3 | 8 | 48 | 5 | 3 | $200 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (44) | Profile | |
$81,228 | $53,507 | $438 | 50.8% | 3 | 7 | 68 | 4 | 2 | $200 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.8 (20) | Profile |
Seasonality
Break-even
$4,672/mo
Avg profit / month
-$1,102/mo
Best profit month
Feb $3,256
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-10.06%
Cap Rate
3.98%