52 N Rd Wilmington, Vermont

4 bed • 2 bath • 10 guests

Purchase Price

Est. $NaN/mo

$53,205

Median of 25 comps selected by Adam, creator of this analysis.

$5k

$55k

$110k

$170k


Rent the Carriage House at The WiIlmington Inn-all property amenities included!	$166,833	$95,267	$923	49.5%	4	11	63	4	4	$0	❌	❌	❌	No / No	❌	⭐️ 2.5 (0)	—
Ravin House	$123,791	$66,224	$604	56.2%	4	8	4	6	2	$0	❌	❌	❌	Yes / Yes	❌	⭐️ 5 (3)	Profile
Modern Chalet-private deck/firepit/ clubhouse pool	$115,174	$85,333	$785	40.2%	4	8	70	5	2	$255	✅	✅	✅	Yes / Yes	✅	⭐️ 4.99 (88)	Profile
Mount Snow Chalet-modern family home chefs kitchen gameroom Clubhouse pool	$86,731	$53,642	$717	33.2%	4	8	104	4	2	$0	❌	❌	❌	Yes / Yes	❌	⭐️ 2.5 (30)	—
A Chalet 4 All Seasons	$83,021	$61,607	$466	48.8%	4	8	47	6	2	$180	✅	✅	✅	Yes / Yes	❌	⭐️ 4.98 (41)	Profile

Loading amenity revenue opportunities

Seasonality

Break-even

$3,921/mo

Avg profit / month

$138/mo

Best profit month

Feb $5,511

Property Appreciation

Revenue Appreciation

Cash on Cash Return

3.66%

Cap Rate

7.25%

Return on Investment

18.84%