Comparable sales & offer analysis
Parcel VT-639363
Grand Isle County, VT · 441 ac · Recreational · Gravel · Power at road
LandPilot
Prepared Aug 15, 2026
Valuation summary
Asking price
$2,094,300
Adjusted value
$1,845,502
Value range
$1,552,739–$2,138,265
Comp $/acre
$4,182/ac
Weighted from 10 recorded sales within the county, adjusted for tract size, road access, utilities and time since sale. Asking is +13.5% versus the adjusted value.
Offer position
Max allowable offer
$1,054,573
Offer $/acre
$2,390/ac
Projected profit
$553,651
Annualized ROI
+69.2%
Assumes a 30% target margin, 9-month hold, 4% closing costs, 6% annual carry and 8% selling costs.
Comparable sales
| Parcel | Acres | Sold | Price | $/ac | Adj $/ac | Match |
|---|---|---|---|---|---|---|
| VT-689191 | 389.6 | Jun 28, 2026 | $1,585,400 | 4,070 | 4,639 | 92 |
| VT-519438 | 465.9 | Jul 27, 2026 | $1,918,600 | 4,118 | 3,998 | 88 |
| VT-299162 | 381.5 | Mar 30, 2026 | $1,852,500 | 4,856 | 5,558 | 88 |
| VT-379146 | 377.1 | Jul 27, 2026 | $1,015,600 | 2,693 | 3,788 | 87 |
| VT-859082 | 360.0 | Jul 16, 2026 | $741,100 | 2,059 | 3,364 | 85 |
| VT-598906 | 316.9 | Jan 10, 2026 | $1,326,900 | 4,187 | 3,709 | 80 |
| VT-729326 | 429.6 | Mar 20, 2025 | $1,538,800 | 3,582 | 3,752 | 77 |
| VT-208153 | 183.7 | Jun 22, 2026 | $761,600 | 4,147 | 3,811 | 73 |
| VT-907952 | 158.8 | Nov 7, 2025 | $886,400 | 5,583 | 5,060 | 72 |
| VT-918562 | 247.0 | Dec 4, 2024 | $756,600 | 3,063 | 4,071 | 69 |
Prepared with LandPilot. Values are model estimates derived from recorded sales and procedural market data, not an appraisal. Verify title, access and zoning independently before contracting.