6 Snowflake Ln Winhall, Vermont
3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
$57,055
Annual Revenue
Median of 19 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $466
- Occupancy
- 34%
$15k
$65k
$120k
$175k
$173,749 | $87,683 | $758 | 62.8% | 3 | 8 | 11 | 7 | 2 | $150 | ✅ | ❌ | ❌ | Yes / No | ❌ | ⭐️ 5 (6) | Profile | |
$147,349 | $74,628 | $516 | 78.2% | 3 | 8 | 24 | 7 | 2 | $299 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.93 (30) | Profile | |
$123,837 | $66,548 | $433 | 78.4% | 3 | 7 | 21 | 5 | 2 | $95 | ✅ | ❌ | ✅ | Yes / Yes | ✅ | ⭐️ 4.97 (61) | Profile | |
$115,527 | $79,619 | $778 | 40.7% | 3 | 8 | 52 | 7 | 2 | $180 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (91) | Profile | |
$110,497 | $51,256 | $734 | 41.2% | 3 | 8 | 3 | 5 | 2 | $175 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (8) | Profile |
Seasonality
Break-even
$6,292/mo
Avg profit / month
$5,107/mo
Best profit month
Feb $20,914
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
59.6%
Cap Rate
20.67%