4799 VT-30 Cornwall, Vermont
3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
$54,231
Annual Revenue
Median of 20 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $407
- Occupancy
- 37%
$15k
$45k
$80k
$115k
$111,516 | $47,224 | $843 | 36.3% | 3 | 8 | 60 | 6 | 2 | $220 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (12) | Profile | |
$100,566 | $56,895 | $642 | 42.9% | 3 | 7 | 59 | 4 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (39) | Profile | |
$89,902 | $48,187 | $583 | 42.3% | 3 | 6 | 77 | 3 | 2 | $130 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (215) | Profile | |
$86,965 | $58,631 | $415 | 57.4% | 3 | 7 | 38 | 4 | 2 | $145 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.97 (149) | Profile | |
$83,893 | $48,510 | $1,694 | 13.6% | 3 | 8 | 88 | 4 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (25) | — |
Seasonality
Break-even
$4,779/mo
Avg profit / month
-$537/mo
Best profit month
Feb $4,642
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-4.21%
Cap Rate
5.37%