Franklin, Vermont
3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
$45,925
Annual Revenue
Median of 8 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $219
- Occupancy
- 57%
$15k
$45k
$75k
$110k
$107,432 | $53,159 | $365 | 80.6% | 3 | 8 | 12 | 4 | 2 | $75 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.96 (24) | Profile | |
$74,261 | $37,018 | $254 | 80.2% | 2 | 6 | 32 | 8 | 1 | $140 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.93 (54) | Profile | |
$58,212 | $23,285 | $214 | 74.5% | 4 | 8 | 23 | 4 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.94 (16) | Profile | |
$46,681 | $33,528 | $289 | 44.3% | 2 | 6 | 58 | 5 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.45 (10) | — | |
$45,169 | $16,915 | $208 | 59.6% | 3 | 4 | 72 | 3 | 1 | $60 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.92 (51) | Profile |
Seasonality
Break-even
$4,193/mo
Avg profit / month
-$506/mo
Best profit month
Feb $1,487
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-4.83%
Cap Rate
5.18%