88 School St Northfield, Vermont
5 bed • 2.5 bath • 12 guests
Purchase Price
Est. $NaN/mo
$129,010
Annual Revenue
Median of 10 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $870
- Occupancy
- 41%
$10k
$70k
$135k
$205k
$201,930 | $98,467 | $871 | 63.5% | 5 | 10 | 3 | 8 | 3 | $350 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.85 (33) | Profile | |
$178,609 | $96,200 | $605 | 80.8% | 5 | 10 | 14 | 5 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.4 (19) | — | |
$135,598 | $73,923 | $898 | 41.4% | 5 | 12 | 76 | 5 | 3 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (10) | — | |
$135,585 | $77,404 | $1,167 | 31.8% | 5 | 12 | 75 | 10 | 4 | $400 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (3) | Profile | |
$135,422 | $73,664 | $1,092 | 34% | 5 | 10 | 75 | 6 | 3 | $400 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.99 (96) | Profile |
Seasonality
Break-even
$5,968/mo
Avg profit / month
$5,249/mo
Best profit month
Feb $15,955
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
65.51%
Cap Rate
22.89%