54 River St Milton, Vermont
4 bed • 2 bath • 10 guests
Purchase Price
Est. $NaN/mo
$95,513
Annual Revenue
Median of 18 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $768
- Occupancy
- 34%
$25k
$85k
$145k
$210k
$210,384 | $169,158 | $1,988 | 29% | 4 | 14 | 53 | 8 | 3 | $400 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.9 (39) | Profile | |
$143,320 | $101,969 | $1,387 | 28.3% | 4 | 10 | 42 | 6 | 3 | $300 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.88 (42) | Profile | |
$136,879 | $77,516 | $856 | 43.8% | 4 | 10 | 43 | 7 | 2 | $248 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.98 (99) | Profile | |
$136,153 | $106,511 | $1,325 | 28.2% | 4 | 8 | 55 | 6 | 2 | $325 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.9 (80) | Profile | |
$118,823 | $75,305 | $668 | 48.7% | 4 | 7 | 99 | 6 | 3 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.97 (32) | Profile |
Seasonality
Break-even
$5,077/mo
Avg profit / month
$2,348/mo
Best profit month
Feb $7,533
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
30.78%
Cap Rate
13.96%