64 Mansfield Ln Barre, Vermont
4 bed • 3 bath • 10 guests
Purchase Price
Est. $NaN/mo
$49,338
Annual Revenue
Median of 18 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $347
- Occupancy
- 39%
$5k
$30k
$55k
$85k
$83,274 | $62,079 | $552 | 41.3% | 4 | 8 | 78 | 5 | 2 | $200 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.99 (140) | Profile | |
$80,920 | $37,115 | $571 | 38.8% | 4 | 10 | 34 | 5 | 2 | $212 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.67 (24) | Profile | |
$68,090 | $48,020 | $465 | 40.1% | 5 | 8 | 79 | 7 | 3 | $250 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.95 (109) | Profile | |
$61,045 | $30,933 | $333 | 50.2% | 3 | 8 | 83 | 5 | 2 | $100 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.89 (82) | Profile | |
$55,614 | $25,898 | $345 | 44.2% | 3 | 6 | 42 | 4 | 1 | $140 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.98 (40) | Profile |
Seasonality
Break-even
$5,062/mo
Avg profit / month
$1,390/mo
Best profit month
Feb $5,897
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
17.4%
Cap Rate
10.64%