4F Trailside Village Way Dover, Vermont
1 bed • 1 bath • 4 guests
Purchase Price
Est. $NaN/mo
$28,715
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $291
- Occupancy
- 27%
$5k
$20k
$35k
$50k
$50,720 | $32,325 | $310 | 44.8% | 1 | 3 | 4 | 2 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.5 (2) | — | |
$49,859 | $39,668 | $534 | 25.6% | 1 | 4 | 52 | 2 | 1 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.25 (2) | — | |
$42,041 | $23,250 | $233 | 49.5% | 1 | 4 | 10 | 3 | 1 | $104 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.84 (51) | Profile | |
$41,011 | $29,772 | $290 | 38.7% | 1 | 6 | 26 | 3 | 1 | $110 | ✅ | ✅ | ✅ | Yes / Yes | ✅ | ⭐️ 4.99 (136) | Profile | |
$38,912 | $32,205 | $307 | 34.8% | 1 | 5 | 55 | 3 | 1 | $75 | ✅ | ✅ | ❌ | Yes / Yes | ✅ | ⭐️ 4.94 (107) | Profile |
Seasonality
Break-even
$3,813/mo
Avg profit / month
-$1,644/mo
Best profit month
Feb $293
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-20.42%
Cap Rate
1.61%