366 Crimson Hawk Rd Plymouth, Vermont
3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
$49,509
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $420
- Occupancy
- 32%
$10k
$50k
$95k
$140k
$137,556 | $115,531 | $678 | 55.6% | 3 | 6 | 22 | 4 | 2 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.94 (77) | Profile | |
$115,095 | $52,552 | $441 | 71.5% | 3 | 6 | 22 | 4 | 2 | $170 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.99 (132) | Profile | |
$110,044 | $66,220 | $541 | 55.7% | 3 | 6 | 10 | 4 | 4 | $275 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (19) | Profile | |
$102,919 | $32,421 | $614 | 45.9% | 3 | 6 | 65 | 4 | 2 | $150 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (14) | Profile | |
$101,374 | $55,848 | $887 | 31.3% | 3 | 8 | 74 | 6 | 2 | $228 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.75 (4) | Profile |
Seasonality
Break-even
$4,573/mo
Avg profit / month
-$728/mo
Best profit month
Feb $3,966
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-6.56%
Cap Rate
4.8%