40 Pine St Shelton, Connecticut
4 bed • 1 bath • 8 guests
Purchase Price
Est. $NaN/mo
$94,197
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $597
- Occupancy
- 43%
$20k
$130k
$235k
$355k
$352,840 | $122,120 | $1,747 | 55.3% | 4 | 10 | 61 | 6 | 4 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ✅ | ⭐️ 5 (31) | Profile | |
$232,302 | $104,460 | $1,316 | 48.4% | 4 | 10 | 106 | 4 | 4 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (21) | — | |
$165,962 | $120,987 | $850 | 53.5% | 4 | 6 | 12 | 4 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.2 (8) | — | |
$165,486 | $70,771 | $581 | 78% | 4 | 10 | 28 | 5 | 3 | $250 | ❌ | ❌ | ✅ | Yes / Yes | ✅ | ⭐️ 5 (18) | Profile | |
$123,540 | $54,057 | $669 | 50.6% | 4 | 6 | 58 | 4 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (1) | — |
Seasonality
Break-even
$5,061/mo
Avg profit / month
$2,058/mo
Best profit month
Jul $8,285
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
26.66%
Cap Rate
12.92%