373 E Roxbury Rd Roxbury, Vermont
3 bed • 1.5 bath • 8 guests
Purchase Price
Est. $NaN/mo
$61,636
Annual Revenue
Median of 11 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $427
- Occupancy
- 40%
$5k
$35k
$65k
$100k
$97,915 | $28,039 | $526 | 51% | 3 | 8 | 59 | 5 | 2 | $0 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (12) | Profile | |
$97,737 | $69,597 | $539 | 49.7% | 3 | 8 | 40 | 5 | 2 | $125 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (44) | Profile | |
$79,766 | $47,795 | $539 | 40.5% | 3 | 8 | 31 | 4 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.98 (45) | Profile | |
$75,404 | $12,566 | $449 | 46% | 3 | 6 | 56 | 4 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.83 (6) | Profile | |
$73,964 | $55,966 | $498 | 40.7% | 3 | 8 | 31 | 5 | 3 | $250 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.9 (115) | Profile |
Seasonality
Break-even
$3,916/mo
Avg profit / month
$483/mo
Best profit month
Feb $5,853
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
9.26%
Cap Rate
8.61%