property-location

14 Wilkes Rd Danbury, Connecticut

2 bed • 1 bath • 6 guests

Purchase Price

Est. $NaN/mo

$91,032

Annual Revenue

Median of 15 comps selected by Adam, creator of this analysis.

Avg Daily Rate
$490
Occupancy
51%

$10k

$60k

$110k

$165k

Enchanting 3 Bedroom Lake House on Candlewood Lake
$165,429
$71,200
$1,002
45.2%
388452$250❌❌✅Yes / Yes❌⭐️ 4.64 (25)Profile
North Cliff House - Private Dock & Sauna
$161,466
$123,295
$881
50.2%
3103772$0❌❌✅Yes / No❌⭐️ 5 (41)Profile
Lake Front Family Oasis
$154,647
$70,629
$511
83%
3107663$300❌❌✅Yes / Yes❌⭐️ 4.99 (72)Profile
Direct Lake Access - Priv Dock Kayaks EV Charger
$147,096
$63,524
$554
72.7%
382253$250❌✅✅Yes / Yes❌⭐️ 5 (42)Profile
Worth Every Step to Lake's Edge Direct Lakefront-Private Docks Fire Pit EV Chg
$123,070
$43,635
$454
74.2%
362533$0❌❌✅Yes / Yes❌⭐️ 2.45 (43)

—

Loading amenity revenue opportunities

Seasonality

Break-even

$5,659/mo

Avg profit / month

$4,722/mo

Best profit month

Jul $10,709

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

66.13%

Cap Rate

22.06%

Profit (Cummulative)

$56,663

$3,634

$6,250

$11,097

$3,737

Total Gain

$75,131

BNBCalc Logo

Analyze an Airbnb Create Analysis

Product

Free Tools

Resources

Legal


© 2026 BNB Calc, LLC. All rights reserved.

BNBCalc is an investment analysis tool, not a real estate brokerage or listing service. Properties displayed are not listed for sale or rent through BNBCalc. All property data, including addresses and revenue estimates, is sourced from publicly available records and third-party providers for analytical purposes only. Information is provided "as is" without any representation or warranty, express or implied, as to its accuracy, completeness, or fitness for any purpose. Users should independently verify all data before making investment decisions. Content is for personal, non-commercial use only.