77 Johnson St Ext Rd Hyde Park, Vermont
5 bed • 3 bath • 12 guests
Purchase Price
Est. $NaN/mo
$117,449
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $922
- Occupancy
- 35%
$0k
$175k
$355k
$545k
$541,662 | $104,277 | $9,374 | 15.8% | 5 | 8 | 21 | 5 | 5 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 0 (0) | — | |
$441,905 | $217,197 | $2,272 | 53.3% | 5 | 10 | 4 | 11 | 4 | $650 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (5) | Profile | |
$293,462 | $205,463 | $1,717 | 46.8% | 5 | 12 | 59 | 8 | 5 | $0 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (37) | Profile | |
$287,889 | $147,135 | $1,300 | 60.7% | 5 | 8 | 8 | 6 | 4 | $450 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (8) | Profile | |
$211,366 | $67,647 | $1,876 | 30.9% | 5 | 11 | 62 | 7 | 4 | $400 | ❌ | ✅ | ✅ | Yes / Yes | ✅ | ⭐️ 5 (19) | Profile |
Seasonality
Break-even
$5,488/mo
Avg profit / month
$3,229/mo
Best profit month
Feb $9,317
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
39.21%
Cap Rate
16.22%