4448 Vermont Rte 100 Wardsboro, Vermont
4 bed • 3 bath • 10 guests
Purchase Price
Est. $NaN/mo
$61,157
Annual Revenue
Median of 17 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $557
- Occupancy
- 30%
$10k
$65k
$120k
$175k
$175,890 | $120,079 | $862 | 55.9% | 4 | 12 | 53 | 9 | 3 | $0 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (50) | Profile | |
$137,253 | $90,948 | $671 | 56% | 4 | 10 | 46 | 5 | 3 | $200 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (52) | Profile | |
$89,284 | $46,978 | $506 | 48.4% | 4 | 10 | 49 | 4 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.45 (57) | — | |
$88,440 | $72,069 | $707 | 34.2% | 4 | 8 | 43 | 4 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (7) | — | |
$86,912 | $68,177 | $692 | 34.4% | 4 | 8 | 45 | 6 | 2 | $240 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.96 (174) | Profile |
Seasonality
Break-even
$4,883/mo
Avg profit / month
-$318/mo
Best profit month
Feb $5,724
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-1.81%
Cap Rate
5.94%