property-location

68 Jackson Hts Cambridge, Vermont

3 bed • 2.5 bath • 8 guests

Purchase Price

Est. $NaN/mo

$70,544

Annual Revenue

Median of 20 comps selected by Adam, creator of this analysis.

Avg Daily Rate
$394
Occupancy
49%

$10k

$70k

$125k

$190k

Smugglers Notch | Ski Escape | Pools & Slopes | 3BR • Sleeps 10
$187,050
$102,492
$621
82.5%
3104342$0✅❌❌Yes / Yes❌⭐️ 2.4 (29)

—

3BR Deluxe Mountain Laurels – Smugglers’ Notch
$116,709
$38,885
$414
77.2%
3103272$0✅✅❌Yes / Yes✅⭐️ 0 (0)Profile
Stunning Pleasant Valley Home
$94,071
$47,066
$321
80.3%
383552$150❌❌✅Yes / Yes❌⭐️ 4.94 (207)Profile
3 BDR Mtn Home near wedding barns Smuggs/Stowe
$89,148
$59,799
$502
48.7%
363542$150❌✅✅Yes / Yes✅⭐️ 4.94 (173)Profile
Mountain View Modern Farmhouse
$85,725
$32,531
$654
35.9%
377852$0✅❌✅Yes / Yes❌⭐️ 5 (4)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$4,755/mo

Avg profit / month

$343/mo

Best profit month

Feb $3,443

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

5.53%

Cap Rate

7.7%

Profit (Cummulative)

$4,114

$4,223

$8,625

$12,897

$1,835

Total Gain

$23,070

BNBCalc Logo

Analyze an Airbnb Create Analysis

Product

Free Tools

Resources

Legal


© 2026 BNB Calc, LLC. All rights reserved.

BNBCalc is an investment analysis tool, not a real estate brokerage or listing service. Properties displayed are not listed for sale or rent through BNBCalc. All property data, including addresses and revenue estimates, is sourced from publicly available records and third-party providers for analytical purposes only. Information is provided "as is" without any representation or warranty, express or implied, as to its accuracy, completeness, or fitness for any purpose. Users should independently verify all data before making investment decisions. Content is for personal, non-commercial use only.