81 North St Northfield, Vermont
3 bed • 1.5 bath • 8 guests
Purchase Price
Est. $NaN/mo
$52,690
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $399
- Occupancy
- 36%
$15k
$45k
$70k
$100k
$99,869 | $71,980 | $800 | 34.2% | 3 | 8 | 53 | 3 | 2 | $200 | ✅ | ✅ | ✅ | Yes / Yes | ✅ | ⭐️ 4.94 (67) | Profile | |
$98,746 | $67,030 | $791 | 34.2% | 3 | 6 | 57 | 3 | 2 | $175 | ✅ | ✅ | ✅ | Yes / Yes | ✅ | ⭐️ 5 (47) | Profile | |
$88,419 | $31,169 | $422 | 57.4% | 3 | 6 | 61 | 4 | 2 | $125 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.92 (12) | Profile | |
$82,217 | $49,901 | $421 | 53.6% | 3 | 8 | 67 | 5 | 2 | $310 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.84 (50) | Profile | |
$80,387 | $42,457 | $605 | 36.4% | 3 | 7 | 56 | 7 | 1 | $200 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.84 (32) | Profile |
Seasonality
Break-even
$4,566/mo
Avg profit / month
$1,520/mo
Best profit month
Feb $8,950
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
22.69%
Cap Rate
11.88%