108 Reynolds Rd Danbury, Connecticut
2 bed • 1 bath • 6 guests
Purchase Price
Est. $NaN/mo
$50,446
Annual Revenue
Median of 19 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $325
- Occupancy
- 43%
$0k
$25k
$50k
$75k
$74,932 | $36,445 | $363 | 56.6% | 2 | 4 | 40 | 2 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.97 (58) | Profile | |
$72,294 | $50,215 | $305 | 64.9% | 2 | 8 | 53 | 2 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.15 (36) | — | |
$71,959 | $49,467 | $308 | 63.9% | 2 | 6 | 52 | 5 | 1 | $140 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.73 (101) | Profile | |
$67,958 | $52,036 | $380 | 49% | 2 | 4 | 26 | 2 | 1 | $100 | ❌ | ✅ | ✅ | No / No | ❌ | ⭐️ 4.96 (408) | Profile | |
$64,871 | $38,782 | $665 | 26.7% | 2 | 6 | 5 | 6 | 2 | $250 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (9) | Profile |
Seasonality
Break-even
$4,357/mo
Avg profit / month
-$233/mo
Best profit month
Jul $2,146
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-1.33%
Cap Rate
6.04%