117 Geary Ave Bristol, Connecticut
3 bed • 1.5 bath • 8 guests
Purchase Price
Est. $NaN/mo
$51,460
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $254
- Occupancy
- 56%
$5k
$60k
$110k
$165k
$165,977 | $81,671 | $534 | 85.1% | 3 | 6 | 26 | 3 | 2 | $250 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 5 (52) | Profile | |
$110,681 | $79,087 | $453 | 66.9% | 3 | 4 | 31 | 4 | 1 | $175 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.98 (195) | Profile | |
$87,470 | $52,936 | $351 | 68.2% | 3 | 8 | 44 | 5 | 2 | $176 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.94 (50) | Profile | |
$74,823 | $38,702 | $412 | 49.8% | 3 | 6 | 25 | 4 | 2 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.85 (39) | Profile | |
$74,374 | $37,327 | $333 | 61.2% | 3 | 6 | 34 | 3 | 2 | $199 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.94 (150) | Profile |
Seasonality
Break-even
$3,703/mo
Avg profit / month
$516/mo
Best profit month
Jul $3,015
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
10.61%
Cap Rate
8.96%