456 Vermont Rte 100 Wilmington, Vermont

2 bed • 1 bath • 6 guests

Purchase Price

Est. $NaN/mo

$34,748

Median of 25 comps selected by Adam, creator of this analysis.

$10k

$35k

$55k

$85k


NEW Modern VT Ski Cabin w/ Vinyl Listening Loft	$82,976	$34,735	$412	55.1%	2	6	22	4	2	$0	❌	❌	✅	Yes / Yes	❌	⭐️ 5 (22)	Profile
Cozy VT Golf/Ski/Hiking Condo-7 mins to Mt. Snow!	$63,725	$33,119	$376	46.5%	2	6	14	4	2	$150	✅	❌	✅	Yes / Yes	❌	⭐️ 4.84 (79)	Profile
Recently Renovated Townhouse in Private Village On VT-100 (5-min to Mount Snow)	$57,220	$33,077	$450	34.8%	2	5	2	2	1	$0	❌	❌	❌	No / No	❌	⭐️ 2.5 (2)	—
Dover Green Den \| Cozy Cabin Feel Fireplace Loft	$53,692	$35,935	$343	42.9%	2	8	24	6	2	$200	❌	❌	✅	Yes / Yes	❌	⭐️ 4.97 (113)	Profile
Brook Bound Inn Cabin	$48,954	$19,364	$505	26.6%	2	6	79	4	1	$150	✅	❌	❌	Yes / Yes	❌	⭐️ 5 (4)	Profile

Loading amenity revenue opportunities

Seasonality

Break-even

$3,978/mo

Avg profit / month

-$1,206/mo

Best profit month

Feb $2,473

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-14.07%

Cap Rate

3.02%

Return on Investment

2.1%