7512 Main St Waitsfield, Vermont
2 bed • 1.5 bath • 6 guests
Purchase Price
Est. $NaN/mo
$38,688
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $303
- Occupancy
- 35%
$5k
$30k
$55k
$80k
$77,272 | $40,241 | $299 | 70.9% | 2 | 6 | 12 | 2 | 1 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.45 (60) | — | |
$72,372 | $35,422 | $263 | 75.4% | 2 | 6 | 9 | 4 | 1 | $150 | ✅ | ✅ | ✅ | Yes / Yes | ✅ | ⭐️ 4.92 (63) | Profile | |
$69,124 | $40,785 | $443 | 42.7% | 2 | 4 | 54 | 2 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (111) | Profile | |
$66,196 | $14,913 | $453 | 40% | 2 | 6 | 33 | 5 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.67 (3) | Profile | |
$48,118 | $30,656 | $476 | 27.7% | 2 | 6 | 8 | 4 | 3 | $125 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (3) | Profile |
Seasonality
Break-even
$4,616/mo
Avg profit / month
-$1,666/mo
Best profit month
Feb $1,884
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-15.74%
Cap Rate
2.7%