5 River St Milton, Vermont

2 bed • 1.5 bath • 6 guests

Purchase Price

Est. $NaN/mo

$79,586

Median of 23 comps selected by Adam, creator of this analysis.

$15k

$85k

$150k

$220k


Bay House West Lakeshore Drive	$220,932	$112,018	$1,075	56.3%	2	4	55	2	2	$0	❌	✅	✅	Yes / Yes	❌	⭐️ 4.99 (69)	Profile
Lakeside Cottage ~ Pool Hot tub & Private Beach	$101,935	$61,186	$679	41.1%	2	6	91	3	1	$0	✅	❌	✅	No / No	❌	⭐️ 2.5 (15)	—
Cottage · Beachfront Cottage on Lake Champlain Colchester	$100,073	$76,348	$884	31%	2	9	50	3	2	$0	❌	❌	✅	Yes / Yes	❌	⭐️ 2.4 (21)	—
Lakeside Villa	$98,437	$62,671	$543	49.7%	2	4	59	1	1	$0	❌	✅	✅	No / No	❌	⭐️ 5 (70)	Profile
Private Beach\|Dogs OK\|Mallets Bay/Lake Champlain	$96,843	$50,991	$482	55.1%	2	4	58	2	1	$175	❌	❌	✅	No / No	❌	⭐️ 4.82 (177)	Profile

Loading amenity revenue opportunities

Seasonality

Break-even

$4,444/mo

Avg profit / month

$1,247/mo

Best profit month

Feb $3,796

Property Appreciation

Revenue Appreciation

Cash on Cash Return

19.58%

Cap Rate

11.02%

Return on Investment

35.62%