376 Worcester Rd Calais, Vermont
3 bed • 1 bath • 5 guests
Purchase Price
Est. $NaN/mo
$69,408
Annual Revenue
Median of 20 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $423
- Occupancy
- 45%
$10k
$55k
$95k
$140k
$140,010 | $51,813 | $470 | 81.7% | 3 | 5 | 18 | 3 | 1 | $145 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (12) | Profile | |
$133,260 | $70,272 | $636 | 57.4% | 3 | 6 | 101 | 4 | 1 | $55 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.96 (372) | Profile | |
$116,174 | $76,081 | $991 | 32.1% | 3 | 8 | 66 | 4 | 5 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (5) | — | |
$111,214 | $55,569 | $544 | 56.1% | 3 | 6 | 60 | 3 | 1 | $150 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.97 (139) | Profile | |
$108,388 | $66,861 | $564 | 52.7% | 3 | 6 | 65 | 3 | 2 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.81 (54) | Profile |
Seasonality
Break-even
$4,446/mo
Avg profit / month
$891/mo
Best profit month
Feb $4,138
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
13.68%
Cap Rate
9.67%