61C Country Club Rd Dover, Vermont

3 bed • 2.5 bath • 8 guests

Purchase Price

Est. $NaN/mo

$39,191

Median of 25 comps selected by Adam, creator of this analysis.

$10k

$45k

$80k

$120k


Lodge on the Loop: pet-friendly hot tub & sauna	$118,529	$71,458	$533	60.9%	3	10	44	6	4	$0	✅	✅	✅	Yes / Yes	❌	⭐️ 4.93 (28)	Profile
Experience Vermont's Fall Magic at the Lemondrop	$58,365	$44,534	$668	23.9%	3	8	38	4	3	$185	✅	❌	✅	Yes / Yes	✅	⭐️ 4.99 (76)	Profile
Suntec Getaway	$53,512	$40,785	$638	23%	3	8	28	0	3	$0	❌	✅	❌	Yes / No	❌	⭐️ 4 (2)	—
Cozy Bear - 5 mins to Mt Snow Ski Home	$50,473	$7,885	$332	41.7%	3	6	139	3	2	$0	❌	❌	❌	Yes / Yes	❌	⭐️ 2.5 (16)	—
Historic 1827 House \| 3BR • AC • Upstairs	$50,222	$17,614	$344	40%	3	6	12	5	2	$125	❌	❌	✅	Yes / Yes	❌	⭐️ 5 (29)	Profile

Loading amenity revenue opportunities

Seasonality

Break-even

$3,676/mo

Avg profit / month

-$753/mo

Best profit month

Feb $3,300

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-9.47%

Cap Rate

3.99%

Return on Investment

6.06%