4 Newfane Cir Dover, Vermont

2 bed • 2.5 bath • 6 guests

Purchase Price

Est. $NaN/mo

$35,198

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

$5k

$40k

$75k

$115k


Mountain View-Cozy 2 Story Duplex	$113,890	$63,526	$512	60.9%	2	6	9	5	2	$0	✅	✅	❌	Yes / Yes	✅	⭐️ 5 (8)	Profile
Cozy Mt. Snow Condo - Free Shuttle/Pool/Hot Tub	$81,987	$48,329	$390	57.5%	2	6	47	4	2	$170	✅	❌	✅	Yes / Yes	❌	⭐️ 4.89 (19)	Profile
Mt. Snow Condo with Pool-Hot Tubs-Sauna MTN Views	$77,217	$48,018	$518	40.8%	2	6	28	4	2	$203	✅	✅	✅	Yes / Yes	❌	⭐️ 4.87 (39)	Profile
Cozy 2 bedroom Condo easy access to Mount Snow	$74,360	$35,981	$494	41.2%	2	5	77	3	2	$150	✅	✅	✅	Yes / Yes	✅	⭐️ 5 (11)	Profile
Mt. Snow Condo with Pool-Mountain Views <1/2 mile to mtn	$72,858	$44,164	$499	40%	2	6	24	3	2	$0	✅	❌	❌	Yes / Yes	❌	⭐️ 2.4 (5)	—

Loading amenity revenue opportunities

Seasonality

Break-even

$4,498/mo

Avg profit / month

-$1,811/mo

Best profit month

Feb $1,754

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-17.57%

Cap Rate

2.26%

Return on Investment

-1.23%