768 E Mountain Rd Killington, Vermont
1 bed • 1 bath • 4 guests
Purchase Price
Est. $NaN/mo
$38,743
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $326
- Occupancy
- 33%
$5k
$25k
$45k
$70k
$67,333 | $38,616 | $515 | 35.8% | 1 | 2 | 47 | 1 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ✅ | ⭐️ 4.5 (4) | Profile | |
$61,517 | $38,276 | $526 | 32.1% | 1 | 4 | 30 | 2 | 2 | $0 | ✅ | ✅ | ❌ | Yes / Yes | ✅ | ⭐️ 4.9 (59) | Profile | |
$56,004 | $41,643 | $298 | 51.6% | 1 | 4 | 24 | 1 | 1 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.45 (26) | — | |
$51,724 | $40,754 | $273 | 51.9% | 1 | 4 | 37 | 2 | 1 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.99 (185) | Profile | |
$50,543 | $28,574 | $492 | 28.1% | 1 | 4 | 34 | 2 | 1 | $0 | ✅ | ✅ | ❌ | Yes / Yes | ✅ | ⭐️ 5 (3) | Profile |
Seasonality
Break-even
$3,493/mo
Avg profit / month
-$561/mo
Best profit month
Feb $2,224
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-7.85%
Cap Rate
4.46%