5740 VT-11 Londonderry, Vermont
4 bed • 4 bath • 10 guests
Purchase Price
Est. $NaN/mo
$39,556
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $375
- Occupancy
- 29%
$5k
$45k
$90k
$135k
$134,318 | $44,896 | $511 | 72% | 4 | 8 | 68 | 4 | 2 | $195 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.85 (27) | Profile | |
$125,280 | $96,906 | $414 | 83% | 3 | 8 | 10 | 1 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (6) | — | |
$86,343 | $74,404 | $1,171 | 20.2% | 4 | 8 | 64 | 4 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.4 (58) | — | |
$74,002 | $38,510 | $324 | 62.7% | 4 | 8 | 7 | 6 | 2 | $175 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (24) | Profile | |
$71,396 | $58,733 | $965 | 20.3% | 4 | 8 | 55 | 8 | 2 | $350 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.82 (119) | Profile |
Seasonality
Break-even
$4,400/mo
Avg profit / month
-$1,291/mo
Best profit month
Feb $2,825
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-12.55%
Cap Rate
3.3%