← Back to screener
Lofty Secondary

25 Rocky Ridge Rd, Killington, VT 05751

🇺🇸 Killington, VT

25 Rocky Ridge Rd, Killington, VT 05751 — photo 1 1 / 12

Total Asset Value

$934,226

$845,300 raised

Price

$55.26 / token 0.0% vs previous fill

+10.5% vs issue price

Buy on Lofty ↗

🕒 Realized yield · no payout 4 mo

7.63%

average of yield over time, to date

📈 Current Market Yield · no payout 4 mo

10.52%

No distribution for 4 months — this yield is what the listing would pay, not what it is paying.

⚠️ Risk signals

✕ 2 ! 1 ✓ 3

red = caution · click to inspect each signal

🔔 Watch this property

Get alerted when liquidity drops, a lawsuit is filed, or distributions stop.

Risk check No payout · 4 mo Short-term rental Rent current Rent 251% above HUD FMR Minimal flood risk Yield dipped to 3.4% Sellable

Overview

4/5
Platform
Lofty
Token symbol
Not provided
Asset class
Real estate
Market
Secondary
Status
Active

Exit & Liquidity

6/9
Sellability
Two-sided
Trades (7d)
0 fills
AMM pool cash (USDC)
$0.00
AMM pool tokens
0
Order book — buy
0
Order book — sell
0

Executed trades

20 fills

Actual fills on the secondary market, newest first — not open orders. Updated hourly; where a transaction hash exists the date links to the chain.

When Tokens Price Value
Sep 28, 2026 1 $55.26 $55.26
Sep 27, 2026 1 $55.26 $55.26
Sep 21, 2026 10 $55.26 $552.60
Sep 21, 2026 1 $55.26 $55.26
Sep 21, 2026 100 $55.26 $5,526.00
Sep 21, 2026 10 $55.26 $552.60
Sep 21, 2026 2 $55.26 $110.52
Sep 21, 2026 1 $55.26 $55.26
Sep 21, 2026 24 $55.26 $1,326.24
Sep 20, 2026 28 $55.26 $1,547.28
Sep 19, 2026 1 $55.26 $55.26
Sep 3, 2026 1 $48.50 $48.50
Aug 22, 2026 2 $50.00 $100.00
Aug 22, 2026 1 $45.00 $45.00
Aug 22, 2026 24 $45.00 $1,080.00
Aug 21, 2026 1 $45.00 $45.00
Aug 8, 2026 1 $40.90 $40.90
Jul 30, 2026 5 $40.58 $202.89
Jul 27, 2026 1 $44.00 $44.00
Jul 25, 2026 2 $43.23 $86.46

Returns

8/11
Net APY
11.63%
Gross APY
11.63%
Realized ARY
7.63%
Cap rate
3.74%
Cash-on-cash
11.63%
Gross rent / yr
$110,735.76
Monthly rent
$9,227.98
Total rent paid
Not provided
Payout cadence
Monthly
since Oct 2024 · 10 monthly payouts
Metric

Net yield over time

Avg 7.63%
Oct 2024 0.00%–23.13% Oct 2026

Operating costs (annual) — the drag from gross rent to NOI

Property tax $10,298.16 9.30%
Insurance $5,777.64 5.22%
Management $27,245.16 24.60%
Utilities $43,746.84 39.51%
LLC admin $750.00 0.68%
Total operating costs $87,817.80 79.30%
Gross rent → NOI $110,735.76 → —

How net yield is calculated

Tenants pay gross rent, but property management (~7%), insurance, property tax, maintenance and the platform fee come out before you’re paid. Net rent is what’s left to distribute — those costs fall on the investor, not the platform. The platform keeps only its listing/trading fee.

Why the payout swings. Lofty distributes the actual cash collected each month, so a repair, a vacancy or a fee lands in the month it happens — the bars above move with it. You see costs raw, as they occur, not averaged out.

Valuation

11/17
Current price / token
$55.26 · 1 tokens ($55.26) · Sep 28, 2026
Appraisal NAV
$50.00
Premium / discount vs NAV
+10.5%
Underlying value
$845,650.00
Sale price
$843,150.00
ZIP home value (Zillow)
$496,149.31
This price vs ZIP
+69.9%
Median home value (ACS)
$336,700.00
Median rent (ACS)
$1,267.00
HUD fair market rent
$2,630.00 (6BR · ZIP)
Rent vs HUD FMR
+250.9%

Risk

12/16
LTV
37.40%
Property price
$843,150.00
Loan
$315,755.02
Equity
$527,394.98
Monthly loan repayment
$0.00
Occupancy
Vacancy on record
Vacancy rate (tract)
69.30%
Vacancy rate (county)
25.10%
Income vs county
+27.9%
Income trend
+18.7%
Population trend
+6.7%
County tax standing
Not provided
FEMA flood zone
Outside mapped hazard zones

⚠️ Monthly loan repayment is $0 (deferred) — the 37.4% loan isn’t being serviced now, which inflates current cash yield, but the $315,755.02 principal still claims sale proceeds.

Whale concentration

High
Holders (wallets)
≈ 16ⓘ
Total tokens
16,913
Top holder
59.68%
Top 5
99.80%
Top 10
99.96%
Largest holding
10,089 tokens
Effective holders
2
HHI
5,067.7
Distribution of the top 16 holders — hover for value & quantity

Read live from Algorand: every holder's on-chain balance across 16 wallets (issuer/reserve excluded). Higher top-holder share means a single seller can move the price. The platform's own holder count can run slightly higher — it also counts owners pooled in its custodial wallet.

Property & Neighborhood

9/13
Address
Not provided
Location
Killington, VT
Country
United States
Property type
Short-term rental
Beds / baths
6 Bed / 3.5 Bath
Size
2,361 sqft
Year built
2024
Operating since
2024-10-07 (2y in)
Median income (tract)
$82,875.00
Population (tract)
3,067

Off-chain neighborhood data — US Census ACS 5-year (tract 962800) + Zillow ZIP indices, joined by geocoded address. Measured, not curated.