4 Northside Dr Killington, Vermont
1 bed • 1 bath • 4 guests
Purchase Price
Est. $NaN/mo
$34,915
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $268
- Occupancy
- 36%
$5k
$45k
$85k
$130k
$131,134 | $75,813 | $555 | 64.7% | 1 | 4 | 41 | 1 | 1 | $0 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 2.3 (0) | — | |
$122,710 | $71,102 | $541 | 62.1% | 1 | 4 | 38 | 1 | 1 | $0 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 2.5 (1) | — | |
$117,300 | $68,893 | $488 | 65.8% | 1 | 2 | 38 | 1 | 1 | $0 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 2.25 (2) | — | |
$106,628 | $63,836 | $452 | 64.6% | 1 | 4 | 31 | 2 | 1 | $0 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 2.5 (1) | — | |
$56,987 | $37,277 | $341 | 45.8% | 1 | 4 | 20 | 2 | 2 | $135 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.67 (12) | Profile |
Seasonality
Break-even
$3,626/mo
Avg profit / month
-$1,169/mo
Best profit month
Feb $1,165
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-15.96%
Cap Rate
2.61%