4649 Battleground Rd Waitsfield, Vermont
2 bed • 2 bath • 6 guests
Purchase Price
Est. $NaN/mo
$39,028
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $368
- Occupancy
- 29%
$5k
$25k
$50k
$70k
$70,140 | $40,976 | $413 | 46.6% | 3 | 10 | 99 | 8 | 3 | $284 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.91 (46) | Profile | |
$69,611 | $40,785 | $443 | 43% | 2 | 4 | 54 | 2 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (111) | Profile | |
$69,280 | $51,973 | $651 | 29.2% | 3 | 10 | 71 | 7 | 2 | $0 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.89 (9) | Profile | |
$51,913 | $24,049 | $495 | 28.7% | 3 | 6 | 128 | 3 | 3 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2 (10) | — | |
$50,491 | $32,265 | $394 | 35.1% | 3 | 8 | 50 | 5 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (29) | Profile |
Seasonality
Break-even
$4,291/mo
Avg profit / month
-$1,708/mo
Best profit month
Feb $1,401
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-17.68%
Cap Rate
2.21%