3556 Brook Rd Plainfield, Vermont
2 bed • 1 bath • 6 guests
Purchase Price
Est. $NaN/mo
$31,531
Annual Revenue
Median of 11 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $201
- Occupancy
- 43%
$10k
$25k
$35k
$50k
$50,119 | $36,501 | $283 | 48.6% | 2 | 5 | 65 | 3 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (111) | Profile | |
$42,486 | $15,909 | $243 | 47.9% | 2 | 4 | 41 | 4 | 1 | $100 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.94 (80) | Profile | |
$38,937 | $27,442 | $214 | 49.9% | 2 | 6 | 81 | 3 | 1 | $55 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.95 (204) | Profile | |
$38,605 | $20,824 | $206 | 51.5% | 2 | 5 | 42 | 3 | 1 | $125 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.91 (66) | Profile | |
$33,963 | $23,470 | $194 | 47.9% | 2 | 3 | 64 | 2 | 1 | $60 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.94 (398) | Profile |
Seasonality
Break-even
$3,989/mo
Avg profit / month
-$1,385/mo
Best profit month
Feb -$219
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-16.03%
Cap Rate
2.56%