85 Townhouse Way Woodstock, Vermont
2 bed • 3 bath • 6 guests
Purchase Price
Est. $NaN/mo
$65,394
Annual Revenue
Median of 17 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $383
- Occupancy
- 47%
$5k
$70k
$130k
$195k
$194,742 | $33,486 | $655 | 81.4% | 3 | 6 | 62 | 3 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (10) | Profile | |
$113,436 | $59,071 | $391 | 79.5% | 2 | 4 | 45 | 2 | 1 | $150 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.99 (320) | Profile | |
$112,988 | $60,083 | $808 | 38.3% | 3 | 6 | 121 | 5 | 2 | $250 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (43) | Profile | |
$86,960 | $46,822 | $1,107 | 21.5% | 3 | 6 | 71 | 4 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (14) | Profile | |
$78,571 | $30,335 | $428 | 50.3% | 3 | 6 | 49 | 4 | 2 | $175 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.97 (73) | Profile |
Seasonality
Break-even
$4,921/mo
Avg profit / month
$405/mo
Best profit month
Feb $6,815
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
6.14%
Cap Rate
7.82%