13 Shelley Rd Bethel, Connecticut

1 bed • 1 bath • 2 guests

Purchase Price

Est. $NaN/mo

$41,018

Median of 16 comps selected by Adam, creator of this analysis.

$10k

$25k

$40k

$60k


Dom's Tree House Magic	$56,868	$26,641	$330	47.2%	1	2	13	1	1	$0	❌	❌	✅	No / No	❌	⭐️ 4.85 (13)	Profile
Escape to a Restored New England Antique Milk Barn	$50,145	$24,780	$162	84.8%	1	2	28	1	1	$99	✅	❌	❌	Yes / Yes	❌	⭐️ 4.98 (266)	Profile
Cozy Cottage by the pond	$48,020	$14,371	$211	62.4%	1	4	33	3	1	$0	❌	❌	✅	No / No	❌	⭐️ 4.93 (300)	Profile
4 Mi to Danbury: Apt w/ Indoor Pool Access	$47,715	$22,525	$356	36.7%	1	4	57	2	3	$0	✅	❌	❌	Yes / Yes	❌	⭐️ 0 (0)	—
Serenity Haven: A Modern Retreat	$43,159	$19,081	$214	55.2%	1	3	16	1	1	$0	❌	❌	✅	Yes / Yes	❌	⭐️ 2.4 (5)	—

Loading amenity revenue opportunities

Seasonality

Break-even

$4,126/mo

Avg profit / month

-$985/mo

Best profit month

May $297

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-11.1%

Cap Rate

3.79%

Return on Investment

5.44%