559 W Woodstock Rd Woodstock, Vermont
4 bed • 2 bath • 10 guests
Purchase Price
Est. $NaN/mo
$77,538
Annual Revenue
Median of 19 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $591
- Occupancy
- 36%
$25k
$155k
$290k
$430k
$429,079 | $214,488 | $2,027 | 58% | 4 | 9 | 35 | 8 | 4 | $400 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (26) | Profile | |
$331,286 | $169,954 | $1,481 | 61.3% | 5 | 10 | 6 | 8 | 3 | $300 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (7) | Profile | |
$142,529 | $110,115 | $1,374 | 28.4% | 5 | 25 | 99 | 5 | 3 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.4 (87) | — | |
$129,762 | $87,611 | $903 | 39.4% | 5 | 10 | 73 | 5 | 5 | $200 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.99 (72) | Profile | |
$124,690 | $79,070 | $1,237 | 27.6% | 5 | 16 | 125 | 22 | 3 | $375 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.92 (215) | Profile |
Seasonality
Break-even
$4,340/mo
Avg profit / month
$928/mo
Best profit month
Feb $5,956
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
14.35%
Cap Rate
9.93%