8913 County Rd Calais, Vermont
3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
$63,135
Annual Revenue
Median of 18 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $403
- Occupancy
- 43%
$10k
$55k
$95k
$140k
$139,976 | $51,813 | $470 | 81.7% | 3 | 5 | 18 | 3 | 1 | $145 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (12) | Profile | |
$116,126 | $76,081 | $991 | 32.1% | 3 | 8 | 66 | 4 | 5 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (5) | — | |
$108,357 | $66,861 | $564 | 52.6% | 3 | 6 | 65 | 3 | 2 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.81 (54) | Profile | |
$93,217 | $73,333 | $650 | 39.3% | 3 | 6 | 39 | 4 | 3 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.92 (25) | Profile | |
$89,684 | $64,056 | $558 | 44.1% | 3 | 8 | 65 | 6 | 2 | $125 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.96 (106) | Profile |
Seasonality
Break-even
$4,801/mo
Avg profit / month
$2,405/mo
Best profit month
Feb $6,788
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
35.34%
Cap Rate
14.99%