470 Morgan Rd Hartford, Vermont
3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
$62,627
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $453
- Occupancy
- 38%
$15k
$45k
$70k
$100k
$100,142 | $30,813 | $586 | 46.8% | 3 | 8 | 32 | 6 | 2 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.97 (29) | Profile | |
$87,599 | $31,804 | $421 | 56.9% | 3 | 7 | 53 | 6 | 3 | $291 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.84 (38) | Profile | |
$83,745 | $60,074 | $591 | 38.8% | 3 | 8 | 47 | 4 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.35 (18) | — | |
$71,766 | $54,744 | $438 | 44.9% | 3 | 7 | 42 | 3 | 2 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.3 (12) | — | |
$68,915 | $46,180 | $535 | 35.3% | 3 | 8 | 42 | 5 | 2 | $291 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.73 (37) | Profile |
Seasonality
Break-even
$5,043/mo
Avg profit / month
-$275/mo
Best profit month
Feb $5,545
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-1.29%
Cap Rate
6.07%