806 Maple Hill Rd Plainfield, Vermont
3 bed • 3 bath • 8 guests
Purchase Price
Est. $NaN/mo
$41,685
Annual Revenue
Median of 13 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $272
- Occupancy
- 42%
$10k
$55k
$95k
$140k
$138,175 | $51,813 | $470 | 80.6% | 3 | 5 | 18 | 3 | 1 | $145 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (12) | Profile | |
$80,825 | $24,405 | $380 | 58.3% | 3 | 6 | 65 | 3 | 2 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (104) | Profile | |
$53,650 | $38,197 | $430 | 34.2% | 3 | 6 | 88 | 4 | 2 | $140 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (97) | Profile | |
$50,429 | $37,267 | $300 | 46.1% | 3 | 6 | 53 | 5 | 1 | $0 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.94 (18) | Profile | |
$49,822 | $17,254 | $300 | 45.5% | 3 | 8 | 54 | 3 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.92 (130) | Profile |
Seasonality
Break-even
$4,142/mo
Avg profit / month
-$816/mo
Best profit month
Feb $1,206
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-8.63%
Cap Rate
4.26%