996 Sheldon Hill Rd Wardsboro, Vermont
3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
$49,194
Annual Revenue
Median of 21 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $358
- Occupancy
- 38%
$15k
$50k
$85k
$125k
$124,765 | $72,776 | $567 | 60.3% | 3 | 8 | 10 | 4 | 2 | $200 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.97 (29) | Profile | |
$99,694 | $69,199 | $514 | 53.1% | 3 | 7 | 47 | 4 | 3 | $150 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.96 (140) | Profile | |
$96,536 | $68,813 | $488 | 54.2% | 3 | 7 | 49 | 4 | 3 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (33) | — | |
$83,867 | $53,432 | $442 | 52% | 3 | 6 | 67 | 3 | 2 | $150 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (94) | Profile | |
$77,228 | $44,556 | $484 | 43.8% | 3 | 6 | 57 | 3 | 1 | $180 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.99 (224) | Profile |
Seasonality
Break-even
$4,380/mo
Avg profit / month
-$521/mo
Best profit month
Feb $4,830
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-4.67%
Cap Rate
5.23%