37 Denison Rd Middletown, Connecticut, 06457-4628
4 bed • 2 bath • 12 guests
Est. $1,398/mo
Inquire about this property
Contact Agent
$291,500
Zestimate
$40,513
Annual Revenue
This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $188/night at 59% occupancy.Projected nightly rate is $445/night at 56% occupancy.
Top 41% of comparables
Top 91% of comparables
Seasonality
Sign up to view the full seasonality chart
10
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$97,502
Avg annual revenue
56%
Avg occupancy rate
$445
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$35k
$85k
$135k
$190k
Sign up to see the data on 10 all comparables
$1,903
Profit
Revenue
$40,513
Operating Expenses
$18,947
Operating Income
$21,566
Mortgage & Taxes
$19,664
Profit (Cash Flow)
$1,903
$77,545
Cash Investment
Down Payment
$58,300
Renos & Furnishing
$10,500
Closing Costs
$8,745
Total
$77,545
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
2.45%
Cap Rate
7.39%
STR Tax Calculator (USA)
Your current annual income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your est deduction will be...
Deductible mortgage interest
$13,835
Deductible property tax
$2,886
Your total deduction
$29,789
Your adjusted annual income
$150,000 - $29,789 = $120,211
Taxes on $120,211 (30%)
$36,063
Your old tax bill
$45,000
Your new tax bill
$36,063
Estimated tax savings
$8,937
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Property Overview
View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.
Lot size:
5,227 sqft
Year built:
1949
Size:
2,776 sqft
Type:
SFR
Parking:
-
Heating:
HOT WATER
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 21 Walnut St | 3 | 1 | 2,310 | - | 8,276 | 1935 | $115,000 | - |
| 148 Evergreen Cir | 3 | 2 | 2,400 | - | 6,970 | 1967 | $165,000 | - |
| 124 Dorothy Dr | 3 | 1 | 2,901 | - | 16,988 | 1966 | $220,000 | - |
| 65 Dorothy Dr | 3 | 2 | 2,798 | - | 9,148 | 1984 | $315,000 | - |
| 33 Ridge Rd | 2 | 1 | 3,632 | - | 6,098 | 1919 | $285,900 | - |
| 5 Linden St | 4 | 2 | 2,664 | - | 6,098 | 1920 | $295,000 | - |
| 35 Wall St | 4 | 2 | 2,864 | - | 12,197 | 1899 | $181,500 | 35 |
| 63 Denison Rd | 2 | 1 | 1,448 | - | 8,276 | 1949 | $220,100 | - |
| 33 Frissell Ter | 3 | 1 | 2,708 | - | 6,970 | 1937 | $210,000 | - |
| 4 Linden St | 3 | 1 | 2,862 | - | 6,098 | 1927 | $331,000 | - |
Property Details
- MLS Status: N/A
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 5,227 sqft
- Building area: 2,776 sqft
- Garage: No
- Heating: Hot water
- Pool: No
- Fireplaces: 1
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: RPZ
- Land Use: Residential
- Parcel Number: MTWN M:35 L:0262
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2023
- Assessed Value: $187,810
- County Est. Land Value: -
- Assessed Land Value: $50,570
- County Est. Structure Value: -
Market Estimate: $215,753
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 03/18/20 | $159,800 | 98% | Lara Yahav |
| 04/13/17 | $59,042 | 0% | Cory Beauchamp |
| 07/12/16 | $0 | 0% | Fnma |
| 06/30/16 | $0 | 0% | Green Tree Financial Serv |
| Invalid Date | $73,000 | 92% | Steve E Dray |
Ownership
- Name: Lara Yahav
- Owner Occupied: Yes
- Owner Mailing Address: 37 Denison Rd, Middletown, Ct 06457
- Years Owned: 48
- Home Equity: $127,895
- Mortgage Balance Remaining: $156,905
- Financed amount: 92%
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No