25 Padanaram Rd Danbury, Connecticut
3 bed • 2.5 bath • 8 guests
Purchase Price
Est. $NaN/mo
$80,833
Annual Revenue
Median of 16 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $603
- Occupancy
- 37%
$5k
$75k
$140k
$210k
$209,490 | $92,533 | $732 | 78.4% | 4 | 12 | 97 | 7 | 3 | $250 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.95 (84) | Profile | |
$157,938 | $123,295 | $881 | 49.1% | 3 | 10 | 37 | 7 | 2 | $0 | ❌ | ❌ | ✅ | Yes / No | ❌ | ⭐️ 5 (41) | Profile | |
$90,717 | $52,019 | $540 | 46.1% | 4 | 8 | 4 | 6 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 3 (1) | Profile | |
$89,250 | $63,105 | $562 | 43.5% | 3 | 10 | 49 | 9 | 3 | $250 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.94 (142) | Profile | |
$89,060 | $66,272 | $1,364 | 17.9% | 4 | 9 | 26 | 5 | 3 | $350 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.97 (37) | Profile |
Seasonality
Break-even
$4,611/mo
Avg profit / month
$1,381/mo
Best profit month
Jul $5,916
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
20.13%
Cap Rate
11.26%