40 Fenton Rd Chester, Vermont
4 bed • 2.5 bath • 10 guests
Purchase Price
Est. $NaN/mo
$54,850
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $543
- Occupancy
- 28%
$5k
$35k
$60k
$90k
$91,070 | $69,652 | $716 | 34.8% | 4 | 10 | 60 | 10 | 3 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ✅ | ⭐️ 5 (4) | Profile | |
$84,932 | $37,982 | $478 | 48.7% | 4 | 11 | 54 | 8 | 2 | $250 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.81 (59) | Profile | |
$82,252 | $68,944 | $589 | 38.3% | 4 | 10 | 41 | 6 | 3 | $220 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.78 (115) | Profile | |
$79,947 | $63,848 | $616 | 35.5% | 4 | 10 | 42 | 4 | 3 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.45 (17) | — | |
$67,139 | $31,567 | $410 | 44.8% | 4 | 8 | 64 | 4 | 2 | $0 | ❌ | ❌ | ✅ | Yes / No | ❌ | ⭐️ 4.88 (8) | Profile |
Seasonality
Break-even
$4,369/mo
Avg profit / month
-$172/mo
Best profit month
Feb $5,384
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-0.53%
Cap Rate
6.22%