Ludlow, Vermont
1 bed • 1.5 bath • 4 guests
Purchase Price
Est. $NaN/mo
$36,946
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $440
- Occupancy
- 23%
$5k
$25k
$50k
$75k
$73,181 | $49,231 | $428 | 46.8% | 1 | 4 | 27 | 2 | 1 | $140 | ❌ | ❌ | ✅ | Yes / No | ❌ | ⭐️ 5 (54) | Profile | |
$55,811 | $33,612 | $578 | 26.5% | 1 | 4 | 101 | 2 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.3 (14) | — | |
$53,589 | $44,862 | $496 | 29.6% | 1 | 5 | 40 | 3 | 1 | $125 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (88) | Profile | |
$47,407 | $31,376 | $336 | 38.6% | 1 | 4 | 23 | 2 | 1 | $95 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.93 (175) | Profile | |
$41,589 | $20,288 | $571 | 20% | 1 | 6 | 57 | 3 | 1 | $150 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.98 (41) | Profile |
Seasonality
Break-even
$4,512/mo
Avg profit / month
-$1,766/mo
Best profit month
Feb $685
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-17.42%
Cap Rate
2.37%