619 Main St Londonderry, Vermont
4 bed • 2.5 bath • 10 guests
Purchase Price
Est. $NaN/mo
$80,042
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $559
- Occupancy
- 39%
$10k
$70k
$130k
$190k
$191,053 | $105,763 | $975 | 53.7% | 5 | 10 | 5 | 7 | 2 | $0 | ❌ | ❌ | ❌ | Yes / No | ❌ | ⭐️ 5 (10) | Profile | |
$139,248 | $44,896 | $511 | 74.6% | 4 | 8 | 68 | 4 | 2 | $195 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.85 (27) | Profile | |
$129,389 | $65,380 | $582 | 60.9% | 4 | 8 | 137 | 4 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (89) | — | |
$126,810 | $84,301 | $924 | 37.6% | 4 | 8 | 60 | 8 | 2 | $300 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.8 (30) | Profile | |
$114,629 | $56,461 | $416 | 75.4% | 4 | 8 | 14 | 4 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (15) | Profile |
Seasonality
Break-even
$5,105/mo
Avg profit / month
$69/mo
Best profit month
Feb $6,916
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
2.18%
Cap Rate
6.91%