449 Woods Rd Northfield, Vermont
3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
$57,322
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $441
- Occupancy
- 36%
$15k
$40k
$70k
$95k
$96,454 | $71,980 | $800 | 33% | 3 | 8 | 53 | 3 | 2 | $200 | ✅ | ✅ | ✅ | Yes / Yes | ✅ | ⭐️ 4.94 (67) | Profile | |
$95,343 | $67,030 | $791 | 33% | 3 | 6 | 57 | 3 | 2 | $175 | ✅ | ✅ | ✅ | Yes / Yes | ✅ | ⭐️ 5 (47) | Profile | |
$85,518 | $31,169 | $422 | 55.6% | 3 | 6 | 61 | 4 | 2 | $125 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.92 (12) | Profile | |
$80,509 | $23,663 | $521 | 42.3% | 3 | 8 | 83 | 7 | 2 | $225 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (43) | Profile | |
$79,986 | $49,901 | $421 | 52.1% | 3 | 8 | 67 | 5 | 2 | $310 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.84 (50) | Profile |
Seasonality
Break-even
$5,115/mo
Avg profit / month
$1,634/mo
Best profit month
Feb $9,874
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
20.74%
Cap Rate
11.35%