Johnson, Vermont

1 bed • 2 bath • 4 guests

Purchase Price

Est. $NaN/mo

$33,087

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

$5k

$40k

$80k

$120k


Designer A-Frame Treehouse \| Hot Tub & Sauna	$116,684	$58,894	$450	71%	1	2	44	1	1	$0	❌	✅	❌	Yes / Yes	❌	⭐️ 4.91 (111)	Profile
Whimsical Vermont Cabin \| Hot Tub Sauna & Views	$86,895	$51,026	$333	71.6%	1	2	37	1	1	$0	❌	✅	✅	No / No	❌	⭐️ 4.9 (105)	Profile
Caboose Tiny Home on river with hot tub near Stowe	$63,648	$46,654	$263	66.4%	1	4	25	2	1	$0	❌	❌	✅	No / No	❌	⭐️ 2.45 (16)	—
Caboose Tiny Home \| Hot Tub Sauna River & Views	$62,469	$47,141	$262	65.2%	1	4	25	2	1	$100	❌	✅	✅	No / No	❌	⭐️ 4.88 (275)	Profile
Riverside Luxury Tiny House w/ Treehouse Sauna Hot Tub & Views Near Stowe	$56,298	$40,636	$256	60.3%	1	4	36	2	1	$0	❌	❌	✅	Yes / Yes	❌	⭐️ 2.4 (27)	—

Loading amenity revenue opportunities

Seasonality

Break-even

$3,695/mo

Avg profit / month

-$1,314/mo

Best profit month

Feb -$518

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-17.3%

Cap Rate

2.3%

Return on Investment

-0.89%