property-location

8 Learned Dr Westford, Vermont

3 bed • 1 bath • 8 guests

Purchase Price

Est. $NaN/mo

$50,534

Annual Revenue

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

Avg Daily Rate
$320
Occupancy
43%

$5k

$65k

$120k

$185k

Smugglers Notch | Ski Escape | Pools & Slopes | 3BR • Sleeps 10
$182,930
$102,492
$621
80.6%
3104342$0✅❌❌Yes / Yes❌⭐️ 2.4 (29)

—

3BR Deluxe Mountain Laurels – Smugglers’ Notch
$114,054
$38,885
$414
75.4%
3103272$0✅✅❌Yes / Yes✅⭐️ 0 (0)Profile
Stunning Pleasant Valley Home
$91,846
$47,066
$321
78.4%
383552$150❌❌✅Yes / Yes❌⭐️ 4.94 (207)Profile
3 BDR Mtn Home near wedding barns Smuggs/Stowe
$86,575
$59,799
$502
47.3%
363542$150❌✅✅Yes / Yes✅⭐️ 4.94 (173)Profile
Wyndham Smugglers' Notch | 3BR/2BA King Bed Suite
$76,312
$48,835
$313
66.9%
3102672$0✅✅❌Yes / Yes✅⭐️ 0 (0)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$4,392/mo

Avg profit / month

$943/mo

Best profit month

Feb $4,188

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

14.7%

Cap Rate

9.92%

Profit (Cummulative)

$11,314

$3,492

$8,250

$10,665

$1,921

Total Gain

$27,392

BNBCalc Logo

Analyze an Airbnb Create Analysis

Product

Free Tools

Resources

Legal


© 2026 BNB Calc, LLC. All rights reserved.

BNBCalc is an investment analysis tool, not a real estate brokerage or listing service. Properties displayed are not listed for sale or rent through BNBCalc. All property data, including addresses and revenue estimates, is sourced from publicly available records and third-party providers for analytical purposes only. Information is provided "as is" without any representation or warranty, express or implied, as to its accuracy, completeness, or fitness for any purpose. Users should independently verify all data before making investment decisions. Content is for personal, non-commercial use only.