741 Journeys End Mendon, Vermont
3 bed • 1 bath • 8 guests
Purchase Price
Est. $NaN/mo
$45,489
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $430
- Occupancy
- 29%
$5k
$45k
$85k
$125k
$126,355 | $56,944 | $526 | 65.8% | 2 | 2 | 13 | 3 | 1 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (2) | Profile | |
$116,018 | $71,432 | $528 | 60.2% | 2 | 4 | 34 | 2 | 2 | $0 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 2.5 (1) | — | |
$107,338 | $83,514 | $974 | 30.2% | 2 | 4 | 56 | 2 | 1 | $130 | ❌ | ✅ | ❌ | No / No | ❌ | ⭐️ 5 (74) | Profile | |
$84,577 | $31,259 | $788 | 29.4% | 3 | 10 | 75 | 6 | 2 | $250 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (63) | Profile | |
$78,377 | $51,541 | $625 | 34.4% | 3 | 9 | 29 | 5 | 3 | $405 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.89 (18) | Profile |
Seasonality
Break-even
$4,738/mo
Avg profit / month
-$1,365/mo
Best profit month
Feb $2,752
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-12.32%
Cap Rate
3.46%