5 Sports Ctr Vlg Wy Dover, Vermont
2 bed • 2 bath • 6 guests
Purchase Price
Est. $NaN/mo
$43,950
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $452
- Occupancy
- 27%
$10k
$45k
$80k
$115k
$113,887 | $63,526 | $512 | 60.9% | 2 | 6 | 9 | 5 | 2 | $0 | ✅ | ✅ | ❌ | Yes / Yes | ✅ | ⭐️ 5 (8) | Profile | |
$64,062 | $53,607 | $727 | 24.1% | 2 | 6 | 49 | 2 | 2 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (21) | — | |
$63,211 | $50,112 | $474 | 36.5% | 2 | 8 | 42 | 6 | 2 | $200 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.99 (74) | Profile | |
$55,117 | $43,946 | $416 | 36.3% | 2 | 6 | 50 | 4 | 2 | $145 | ✅ | ✅ | ❌ | Yes / Yes | ✅ | ⭐️ 4.83 (89) | Profile | |
$54,308 | $28,273 | $401 | 37.1% | 2 | 7 | 68 | 5 | 2 | $150 | ✅ | ✅ | ❌ | Yes / Yes | ✅ | ⭐️ 4.98 (63) | Profile |
Seasonality
Break-even
$4,438/mo
Avg profit / month
-$1,385/mo
Best profit month
Feb $2,667
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-13.84%
Cap Rate
3.12%