Shoreham, Vermont
1 bed • 1 bath • 4 guests
Purchase Price
Est. $NaN/mo
$30,423
Annual Revenue
Median of 11 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $188
- Occupancy
- 44%
$5k
$20k
$35k
$45k
$45,791 | $17,218 | $202 | 62.1% | 1 | 2 | 17 | 1 | 1 | $0 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.96 (23) | Profile | |
$42,029 | $13,967 | $202 | 56.9% | 1 | 2 | 11 | 1 | 1 | $7 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.83 (18) | Profile | |
$33,747 | $15,037 | $196 | 47.2% | 1 | 3 | 74 | 3 | 1 | $75 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 5 (42) | Profile | |
$32,579 | $23,990 | $185 | 48.2% | 1 | 4 | 46 | 2 | 1 | $80 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.94 (258) | Profile | |
$32,435 | $17,347 | $211 | 42.2% | 1 | 2 | 87 | 2 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.45 (129) | — |
Seasonality
Break-even
$2,850/mo
Avg profit / month
-$335/mo
Best profit month
Feb $2,055
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-6.21%
Cap Rate
4.72%