55A5 Fox Holw Vlg Killington, Vermont
2 bed • 2 bath • 6 guests
Purchase Price
Est. $NaN/mo
$29,828
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $415
- Occupancy
- 20%
$5k
$20k
$35k
$50k
$51,436 | $37,228 | $376 | 37.5% | 2 | 6 | 47 | 4 | 2 | $100 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.89 (124) | Profile | |
$49,563 | $39,427 | $291 | 46.7% | 2 | 6 | 35 | 3 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.83 (12) | Profile | |
$47,628 | $27,229 | $451 | 28.9% | 2 | 6 | 103 | 2 | 2 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.4 (4) | — | |
$46,364 | $34,645 | $509 | 24.9% | 2 | 6 | 59 | 4 | 2 | $125 | ✅ | ❌ | ✅ | Yes / Yes | ✅ | ⭐️ 4.59 (37) | Profile | |
$44,678 | $34,082 | $533 | 22.9% | 2 | 8 | 51 | 3 | 2 | $289 | ✅ | ❌ | ❌ | Yes / Yes | ✅ | ⭐️ 5 (1) | Profile |
Seasonality
Break-even
$3,772/mo
Avg profit / month
-$1,541/mo
Best profit month
Feb $1,144
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-19.07%
Cap Rate
1.81%