36 Derbyshire Derby, Connecticut
3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
$52,804
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $282
- Occupancy
- 51%
$5k
$55k
$110k
$165k
$162,093 | $63,160 | $568 | 78.2% | 3 | 6 | 63 | 3 | 2 | $150 | ❌ | ❌ | ❌ | Yes / Yes | ✅ | ⭐️ 5 (35) | Profile | |
$80,083 | $55,188 | $459 | 47.8% | 3 | 8 | 60 | 6 | 2 | $220 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.97 (79) | Profile | |
$72,785 | $47,572 | $403 | 49.5% | 3 | 6 | 33 | 3 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (22) | — | |
$72,267 | $48,606 | $362 | 54.8% | 3 | 4 | 20 | 3 | 1 | $0 | ❌ | ❌ | ❌ | No / Yes | ❌ | ⭐️ 4.3 (8) | — | |
$67,661 | $47,945 | $368 | 50.3% | 3 | 6 | 31 | 3 | 1 | $190 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.96 (76) | Profile |
Seasonality
Break-even
$3,973/mo
Avg profit / month
$190/mo
Best profit month
Jul $3,340
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
4.48%
Cap Rate
7.43%