16 Frankie Ln Plymouth, Connecticut
5 bed • 2.5 bath • 12 guests
Purchase Price
Est. $NaN/mo
$103,269
Annual Revenue
Median of 20 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $588
- Occupancy
- 48%
$5k
$125k
$245k
$370k
$369,251 | $242,818 | $1,934 | 52.3% | 6 | 16 | 83 | 14 | 5 | $0 | ✅ | ✅ | ❌ | Yes / Yes | ✅ | ⭐️ 5 (31) | Profile | |
$231,911 | $95,034 | $1,235 | 51.4% | 6 | 8 | 18 | 7 | 4 | $250 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.91 (11) | Profile | |
$162,115 | $74,948 | $678 | 65.6% | 4 | 8 | 6 | 5 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (2) | Profile | |
$158,738 | $70,704 | $717 | 60.6% | 4 | 12 | 76 | 6 | 1 | $289 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.95 (73) | Profile | |
$121,115 | $75,625 | $720 | 46.1% | 5 | 8 | 36 | 8 | 3 | $180 | ✅ | ❌ | ✅ | Yes / Yes | ✅ | ⭐️ 4.93 (212) | Profile |
Seasonality
Break-even
$5,380/mo
Avg profit / month
$3,117/mo
Best profit month
Jul $9,964
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
38.75%
Cap Rate
16.11%