80 Bluff Rd Hartford, Vermont
3 bed • 1 bath • 8 guests
Purchase Price
Est. $NaN/mo
$64,447
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $442
- Occupancy
- 40%
$15k
$45k
$75k
$110k
$106,510 | $42,397 | $521 | 56% | 3 | 7 | 62 | 4 | 3 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (4) | — | |
$100,504 | $30,813 | $586 | 47% | 3 | 8 | 32 | 6 | 2 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.97 (29) | Profile | |
$87,831 | $31,804 | $421 | 57.1% | 3 | 7 | 53 | 6 | 3 | $291 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.84 (38) | Profile | |
$83,991 | $60,074 | $591 | 39% | 3 | 8 | 47 | 4 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.35 (18) | — | |
$83,723 | $18,043 | $432 | 53.1% | 3 | 6 | 48 | 3 | 3 | $291 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.33 (3) | Profile |
Seasonality
Break-even
$4,232/mo
Avg profit / month
$553/mo
Best profit month
Feb $6,394
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
9.41%
Cap Rate
8.64%