46 Field St Bristol, Connecticut
4 bed • 2 bath • 10 guests
Purchase Price
Est. $NaN/mo
$104,235
Annual Revenue
Median of 12 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $515
- Occupancy
- 55%
$5k
$60k
$110k
$165k
$164,742 | $74,948 | $678 | 66.6% | 4 | 8 | 6 | 5 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (2) | Profile | |
$161,371 | $70,704 | $717 | 61.6% | 4 | 12 | 76 | 6 | 1 | $289 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.95 (73) | Profile | |
$157,367 | $54,020 | $726 | 59.4% | 4 | 12 | 37 | 5 | 4 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 0 (0) | Profile | |
$116,973 | $72,751 | $635 | 50.5% | 4 | 10 | 27 | 5 | 2 | $200 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.77 (99) | Profile | |
$110,680 | $63,214 | $403 | 75.2% | 4 | 8 | 34 | 4 | 3 | $200 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.75 (32) | Profile |
Seasonality
Break-even
$4,886/mo
Avg profit / month
$3,902/mo
Best profit month
Jul $9,368
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
63.05%
Cap Rate
22.4%