544 Vulture Mountain Rd Stockbridge, Vermont
4 bed • 4 bath • 10 guests
Purchase Price
Est. $NaN/mo
$70,966
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $643
- Occupancy
- 30%
$15k
$80k
$150k
$225k
$221,992 | $137,396 | $940 | 64.7% | 4 | 10 | 34 | 7 | 4 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (14) | Profile | |
$162,064 | $94,956 | $925 | 48% | 4 | 15 | 55 | 9 | 4 | $500 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (62) | Profile | |
$135,528 | $106,209 | $1,235 | 30.1% | 4 | 10 | 46 | 7 | 4 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (56) | Profile | |
$131,738 | $91,819 | $1,119 | 32.3% | 4 | 10 | 131 | 8 | 3 | $300 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (123) | Profile | |
$124,435 | $52,979 | $912 | 37.4% | 4 | 15 | 80 | 5 | 5 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (9) | — |
Seasonality
Break-even
$4,945/mo
Avg profit / month
$483/mo
Best profit month
Feb $5,664
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
6.76%
Cap Rate
8.03%