20 Hickok Ave Bethel, Connecticut
3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
$89,058
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $517
- Occupancy
- 47%
$5k
$60k
$110k
$165k
$164,212 | $125,616 | $1,024 | 43.9% | 3 | 6 | 44 | 3 | 3 | $250 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.86 (22) | Profile | |
$159,985 | $71,200 | $1,002 | 43.7% | 3 | 8 | 84 | 5 | 2 | $250 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.64 (25) | Profile | |
$158,353 | $123,295 | $881 | 49.3% | 3 | 10 | 37 | 7 | 2 | $0 | ❌ | ❌ | ✅ | Yes / No | ❌ | ⭐️ 5 (41) | Profile | |
$152,064 | $70,629 | $511 | 81.6% | 3 | 10 | 76 | 6 | 3 | $300 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.99 (72) | Profile | |
$144,070 | $63,524 | $554 | 71.2% | 3 | 8 | 22 | 5 | 3 | $250 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (42) | Profile |
Seasonality
Break-even
$4,828/mo
Avg profit / month
$1,322/mo
Best profit month
Jul $4,879
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
18.02%
Cap Rate
10.72%