41 Dorr Fitch Rd Dover, Vermont
3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
$35,061
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $333
- Occupancy
- 29%
$5k
$25k
$40k
$60k
$56,957 | $49,341 | $498 | 31.3% | 3 | 7 | 14 | 4 | 2 | $200 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (58) | Profile | |
$54,478 | $23,743 | $358 | 41.7% | 3 | 8 | 36 | 6 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (61) | Profile | |
$50,203 | $17,614 | $344 | 40% | 3 | 6 | 12 | 5 | 2 | $125 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (29) | Profile | |
$49,845 | $32,747 | $286 | 47.8% | 3 | 6 | 26 | 3 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.35 (13) | — | |
$47,407 | $30,649 | $272 | 47.8% | 3 | 6 | 25 | 3 | 2 | $150 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.94 (163) | Profile |
Seasonality
Break-even
$3,916/mo
Avg profit / month
-$1,168/mo
Best profit month
Feb $2,642
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-13.62%
Cap Rate
3.04%