32 Ridge Rd New Fairfield, Connecticut
4 bed • 1 bath • 7 guests
Purchase Price
Est. $NaN/mo
$112,598
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $782
- Occupancy
- 39%
$5k
$70k
$135k
$205k
$203,859 | $92,533 | $732 | 76.3% | 4 | 12 | 97 | 7 | 3 | $250 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.95 (84) | Profile | |
$185,829 | $50,145 | $1,664 | 30.6% | 5 | 12 | 43 | 6 | 5 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (18) | — | |
$170,649 | $49,635 | $1,422 | 32.9% | 5 | 10 | 46 | 6 | 5 | $275 | ❌ | ❌ | ❌ | Yes / Yes | ✅ | ⭐️ 4.91 (81) | Profile | |
$153,100 | $123,295 | $881 | 47.6% | 3 | 10 | 37 | 7 | 2 | $0 | ❌ | ❌ | ✅ | Yes / No | ❌ | ⭐️ 5 (41) | Profile | |
$150,797 | $71,200 | $1,002 | 41.2% | 3 | 8 | 84 | 5 | 2 | $250 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.64 (25) | Profile |
Seasonality
Break-even
$5,482/mo
Avg profit / month
$3,427/mo
Best profit month
Jul $10,606
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
43.36%
Cap Rate
17.02%