76 Bayley Way Hartford, Vermont

3 bed • 1 bath • 6 guests

Purchase Price

Est. $NaN/mo

$56,535

Median of 25 comps selected by Adam, creator of this analysis.

$5k

$35k

$65k

$100k


The Treehouse \| Quechee Club \| Hot Tub + Fire Pit	$100,312	$30,813	$586	46.9%	3	8	32	6	2	$0	❌	✅	✅	Yes / Yes	❌	⭐️ 4.97 (29)	Profile
Condo Fireplace & Hillside Views Lakeland Village	$71,849	$54,744	$438	45%	3	7	42	3	2	$0	✅	❌	❌	Yes / Yes	❌	⭐️ 2.3 (12)	—
Patio Condo Overlooking Highland Golf Coach Road	$68,871	$29,401	$465	40.6%	3	8	46	5	3	$0	✅	❌	❌	Yes / Yes	❌	⭐️ 4.97 (31)	Profile
Top of the Hill House with Hot Tub & Game Room	$68,093	$19,646	$438	42.6%	3	6	59	3	2	$0	✅	❌	✅	Yes / Yes	❌	⭐️ 2.45 (8)	—
Condo with Fireplace & Pool Deere Run	$65,356	$25,691	$378	47.3%	3	8	39	5	3	$0	✅	❌	❌	Yes / Yes	❌	⭐️ 4.8 (5)	Profile

Loading amenity revenue opportunities

Seasonality

Break-even

$4,297/mo

Avg profit / month

$165/mo

Best profit month

Feb $5,613

Property Appreciation

Revenue Appreciation

Cash on Cash Return

3.79%

Cap Rate

7.27%

Return on Investment

19.6%