5421 Vermont Rte 100 Duxbury, Vermont
3 bed • 1 bath • 6 guests
Purchase Price
Est. $NaN/mo
$56,858
Annual Revenue
Median of 18 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $369
- Occupancy
- 42%
$5k
$55k
$100k
$155k
$153,088 | $75,188 | $606 | 69.2% | 4 | 8 | 26 | 4 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (17) | — | |
$127,190 | $49,694 | $1,038 | 33.6% | 4 | 10 | 55 | 6 | 3 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.91 (11) | Profile | |
$104,729 | $74,898 | $893 | 32.1% | 4 | 10 | 112 | 7 | 2 | $300 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (52) | Profile | |
$67,116 | $43,777 | $509 | 36.1% | 4 | 8 | 62 | 5 | 2 | $287 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.92 (121) | Profile | |
$63,093 | $35,535 | $358 | 48.3% | 2 | 4 | 43 | 2 | 1 | $0 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 2.5 (0) | — |
Seasonality
Break-even
$4,250/mo
Avg profit / month
$253/mo
Best profit month
Feb $2,993
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
5.05%
Cap Rate
7.57%