49 Hawk Hollow Ln Plymouth, Vermont
4 bed • 1 bath • 8 guests
Purchase Price
Est. $NaN/mo
$59,066
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $485
- Occupancy
- 33%
$5k
$90k
$175k
$270k
$267,126 | $153,944 | $1,331 | 55% | 4 | 8 | 14 | 8 | 5 | $400 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (5) | Profile | |
$170,736 | $126,002 | $1,517 | 30.8% | 4 | 8 | 23 | 5 | 5 | $413 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.78 (86) | Profile | |
$154,263 | $96,197 | $727 | 58.1% | 4 | 8 | 40 | 6 | 2 | $0 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.99 (95) | Profile | |
$136,880 | $115,531 | $678 | 55.3% | 3 | 6 | 22 | 4 | 2 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.94 (77) | Profile | |
$114,403 | $52,552 | $441 | 71% | 3 | 6 | 22 | 4 | 2 | $170 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.99 (132) | Profile |
Seasonality
Break-even
$4,117/mo
Avg profit / month
$178/mo
Best profit month
Feb $4,278
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
4.06%
Cap Rate
7.35%