6795 Vermont Rte 100 Londonderry, Vermont
4 bed • 2 bath • 10 guests
Purchase Price
Est. $NaN/mo
$39,315
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $358
- Occupancy
- 30%
$5k
$50k
$90k
$135k
$135,241 | $44,896 | $511 | 72.5% | 4 | 8 | 68 | 4 | 2 | $195 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.85 (27) | Profile | |
$87,564 | $74,404 | $1,171 | 20.5% | 4 | 8 | 64 | 4 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.4 (58) | — | |
$72,401 | $58,733 | $965 | 20.6% | 4 | 8 | 55 | 8 | 2 | $350 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.82 (119) | Profile | |
$60,071 | $34,153 | $467 | 35.3% | 3 | 8 | 67 | 4 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (25) | Profile | |
$60,018 | $42,829 | $362 | 45.4% | 4 | 8 | 73 | 4 | 2 | $258 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.91 (35) | Profile |
Seasonality
Break-even
$3,790/mo
Avg profit / month
-$623/mo
Best profit month
Feb $3,570
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-7.15%
Cap Rate
4.54%