15 Bear Mountain Rd Danbury, Connecticut
3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
$88,788
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $569
- Occupancy
- 43%
$5k
$75k
$140k
$210k
$209,245 | $92,533 | $732 | 78.3% | 4 | 12 | 97 | 7 | 3 | $250 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.95 (84) | Profile | |
$158,889 | $71,200 | $1,002 | 43.4% | 3 | 8 | 84 | 5 | 2 | $250 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.64 (25) | Profile | |
$157,727 | $123,295 | $881 | 49.1% | 3 | 10 | 37 | 7 | 2 | $0 | ❌ | ❌ | ✅ | Yes / No | ❌ | ⭐️ 5 (41) | Profile | |
$154,192 | $62,643 | $715 | 59.1% | 4 | 10 | 31 | 5 | 3 | $250 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (17) | Profile | |
$151,545 | $70,629 | $511 | 81.3% | 3 | 10 | 76 | 6 | 3 | $300 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.99 (72) | Profile |
Seasonality
Break-even
$6,394/mo
Avg profit / month
$6,275/mo
Best profit month
Jul $13,603
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
78.56%
Cap Rate
25.33%