43 Hartness Way Hartford, Vermont
3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
$58,831
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $414
- Occupancy
- 39%
$5k
$35k
$65k
$100k
$100,312 | $30,813 | $586 | 46.9% | 3 | 8 | 32 | 6 | 2 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.97 (29) | Profile | |
$87,708 | $31,804 | $421 | 57% | 3 | 7 | 53 | 6 | 3 | $291 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.84 (38) | Profile | |
$83,612 | $18,043 | $432 | 53.1% | 3 | 6 | 48 | 3 | 3 | $291 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.33 (3) | Profile | |
$73,827 | $35,424 | $443 | 45.7% | 3 | 7 | 62 | 5 | 3 | $250 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.94 (63) | Profile | |
$71,849 | $54,744 | $438 | 45% | 3 | 7 | 42 | 3 | 2 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.3 (12) | — |
Seasonality
Break-even
$4,343/mo
Avg profit / month
$2,135/mo
Best profit month
Feb $10,043
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
36.17%
Cap Rate
15.31%