144 Bayberry Dr Bristol, Connecticut
3 bed • 1 bath • 8 guests
Purchase Price
Est. $NaN/mo
$50,492
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $253
- Occupancy
- 55%
$5k
$40k
$75k
$110k
$110,393 | $79,087 | $453 | 66.7% | 3 | 4 | 31 | 4 | 1 | $175 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.98 (195) | Profile | |
$87,224 | $52,936 | $351 | 68% | 3 | 8 | 44 | 5 | 2 | $176 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.94 (50) | Profile | |
$85,215 | $48,672 | $369 | 63.3% | 3 | 7 | 15 | 5 | 2 | $310 | ❌ | ❌ | ✅ | Yes / Yes | ✅ | ⭐️ 4.84 (44) | Profile | |
$74,149 | $37,327 | $333 | 61% | 3 | 6 | 34 | 3 | 2 | $199 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.94 (150) | Profile | |
$66,280 | $41,729 | $332 | 54.7% | 3 | 8 | 36 | 4 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.78 (40) | Profile |
Seasonality
Break-even
$3,973/mo
Avg profit / month
$909/mo
Best profit month
Jul $3,801
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
16.39%
Cap Rate
10.38%