9650 VT-36 Fairfield, Vermont

4 bed • 3 bath • 10 guests

Purchase Price

Est. $NaN/mo

$56,694

Median of 25 comps selected by Adam, creator of this analysis.

$10k

$45k

$85k

$125k


Cozy Smuggs Townhouse Getaway	$124,829	$58,361	$447	76.5%	5	10	13	8	2	$200	✅	✅	❌	Yes / Yes	❌	⭐️ 5 (11)	Profile
Wyndham Smugglers' Notch \| 4BR/4BA King Bed Suite	$123,591	$71,547	$516	65.6%	4	12	46	6	4	$0	✅	✅	❌	Yes / Yes	✅	⭐️ 0 (0)	Profile
Wyndham Smugglers' Notch \| 4BR/4BA King Bed Suite	$120,439	$68,298	$501	65.8%	4	12	46	6	4	$0	✅	✅	❌	Yes / Yes	✅	⭐️ 0 (0)	Profile
Wyndham Smugglers' Notch \| 4BR/4BA King Bed Suite	$118,812	$64,593	$490	66.5%	4	12	46	6	4	$0	✅	✅	❌	Yes / Yes	✅	⭐️ 0 (0)	Profile
Wyndham Smugglers' Notch \| 4BR/4BA King Bed Suite	$116,440	$65,108	$483	66.1%	4	12	47	6	4	$0	✅	✅	❌	Yes / Yes	✅	⭐️ 5 (2)	Profile

Loading amenity revenue opportunities

Seasonality

Break-even

$4,252/mo

Avg profit / month

-$216/mo

Best profit month

Feb $2,604

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-1.14%

Cap Rate

6.07%

Return on Investment

14.29%