894 E Ash Rd Plymouth, Vermont
2 bed • 2 bath • 6 guests
Purchase Price
Est. $NaN/mo
$50,948
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $418
- Occupancy
- 33%
$5k
$45k
$90k
$140k
$138,390 | $115,531 | $678 | 55.9% | 3 | 6 | 22 | 4 | 2 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.94 (77) | Profile | |
$115,948 | $52,552 | $441 | 72% | 3 | 6 | 22 | 4 | 2 | $170 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.99 (132) | Profile | |
$110,950 | $66,220 | $541 | 56.2% | 3 | 6 | 10 | 4 | 4 | $275 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (19) | Profile | |
$102,879 | $55,848 | $887 | 31.8% | 3 | 8 | 74 | 6 | 2 | $228 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.75 (4) | Profile | |
$97,795 | $60,900 | $486 | 55.1% | 3 | 6 | 8 | 4 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.87 (15) | Profile |
Seasonality
Break-even
$3,784/mo
Avg profit / month
$291/mo
Best profit month
Feb $5,194
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
6.56%
Cap Rate
7.9%