900 Wilderness Dr Burke, Vermont
2 bed • 1 bath • 6 guests
Purchase Price
Est. $NaN/mo
$34,833
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $304
- Occupancy
- 31%
$0k
$40k
$75k
$115k
$113,153 | $49,333 | $608 | 51% | 3 | 8 | 66 | 5 | 2 | $150 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.95 (38) | Profile | |
$63,974 | $29,140 | $435 | 40.3% | 3 | 8 | 31 | 6 | 2 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (19) | Profile | |
$62,070 | $38,748 | $261 | 65.2% | 2 | 6 | 59 | 4 | 1 | $100 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.96 (74) | Profile | |
$55,689 | $26,049 | $449 | 34% | 2 | 7 | 61 | 4 | 1 | $150 | ✅ | ✅ | ✅ | Yes / Yes | ✅ | ⭐️ 4.9 (21) | Profile | |
$53,800 | $19,844 | $369 | 39.9% | 3 | 7 | 40 | 5 | 3 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.75 (4) | Profile |
Seasonality
Break-even
$3,785/mo
Avg profit / month
$532/mo
Best profit month
Feb $2,466
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
10.88%
Cap Rate
8.94%