1570 Whalley Ave New Haven, Connecticut
1 bed • 1 bath • 3 guests
Purchase Price
Est. $NaN/mo
$33,862
Annual Revenue
Median of 21 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $190
- Occupancy
- 49%
$5k
$20k
$35k
$55k
$52,811 | $16,699 | $202 | 71.8% | 1 | 3 | 43 | 2 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ✅ | ⭐️ 4.94 (183) | Profile | |
$41,322 | $16,604 | $230 | 49.1% | 1 | 3 | 37 | 1 | 1 | $0 | ❌ | ❌ | ✅ | Yes / No | ❌ | ⭐️ 1.75 (2) | — | |
$40,091 | $24,091 | $201 | 54.6% | 1 | 2 | 50 | 1 | 1 | $75 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.98 (314) | Profile | |
$40,034 | $21,553 | $342 | 32% | 1 | 3 | 41 | 2 | 1 | $0 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 2.5 (1) | — | |
$39,698 | $26,953 | $192 | 56.7% | 1 | 3 | 34 | 1 | 1 | $60 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.94 (163) | Profile |
Seasonality
Break-even
$4,047/mo
Avg profit / month
-$1,243/mo
Best profit month
May -$99
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-14.45%
Cap Rate
3.01%