398 Tallwood Cir Londonderry, Vermont

2 bed • 1 bath • 6 guests

Purchase Price

Est. $NaN/mo

$41,947

Median of 25 comps selected by Adam, creator of this analysis.

$10k

$30k

$50k

$75k


Highland Haus: stunning ski getaway with hot tub	$75,094	$62,142	$946	21.7%	3	8	44	9	3	$0	❌	✅	✅	Yes / Yes	❌	⭐️ 4.97 (39)	Profile
Lovers Honey Pond Treehouse with hot tub & sauna	$64,725	$52,101	$565	31.4%	1	3	36	1	1	$110	❌	✅	✅	No / No	❌	⭐️ 4.82 (190)	Profile
The Owl’s Nest in Landgrove	$63,592	$46,566	$354	49.2%	2	4	48	2	1	$99	❌	✅	✅	Yes / Yes	❌	⭐️ 4.99 (220)	Profile
Modern cabin close to all mountains	$62,120	$34,153	$467	36.5%	3	8	67	4	2	$0	❌	❌	✅	Yes / Yes	❌	⭐️ 5 (25)	Profile
The Owls Nest-A quaint cabin in the woods of VT-Near Bromley Magic & Stratton	$60,259	$44,100	$346	47.7%	2	4	43	2	1	$0	❌	❌	✅	Yes / Yes	❌	⭐️ 2.5 (35)	—

Loading amenity revenue opportunities

Seasonality

Break-even

$3,520/mo

Avg profit / month

-$306/mo

Best profit month

Feb $3,959

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-3.46%

Cap Rate

5.47%

Return on Investment

12.36%