Cabot, Vermont
3 bed • 1 bath • 8 guests
Purchase Price
Est. $NaN/mo
$42,449
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $324
- Occupancy
- 36%
$5k
$30k
$55k
$85k
$82,369 | $38,941 | $545 | 41.4% | 3 | 6 | 43 | 3 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (1) | — | |
$80,556 | $24,405 | $380 | 58.1% | 3 | 6 | 65 | 3 | 2 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (104) | Profile | |
$70,610 | $54,302 | $495 | 39.1% | 4 | 8 | 39 | 5 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.89 (18) | Profile | |
$53,398 | $34,654 | $398 | 36.7% | 4 | 8 | 75 | 5 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.81 (42) | Profile | |
$53,227 | $38,692 | $268 | 54.4% | 2 | 5 | 49 | 3 | 2 | $104 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.79 (97) | Profile |
Seasonality
Break-even
$4,456/mo
Avg profit / month
-$1,086/mo
Best profit month
Feb $963
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-10.6%
Cap Rate
3.84%