50 Dudley Ave Old Saybrook, Connecticut
4 bed • 3 bath • 10 guests
Purchase Price
Est. $NaN/mo
$74,590
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $594
- Occupancy
- 34%
$5k
$40k
$75k
$115k
$114,092 | $88,730 | $1,058 | 29.5% | 4 | 8 | 76 | 4 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.85 (41) | Profile | |
$112,398 | $59,417 | $389 | 79.2% | 4 | 7 | 25 | 4 | 2 | $155 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.88 (40) | Profile | |
$102,512 | $53,779 | $1,143 | 24.6% | 4 | 8 | 40 | 5 | 2 | $200 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (37) | Profile | |
$102,400 | $16,004 | $552 | 50.9% | 4 | 8 | 77 | 4 | 2 | $200 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (18) | Profile | |
$99,272 | $50,516 | $708 | 38.4% | 3 | 8 | 99 | 5 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (2) | Profile |
Seasonality
Break-even
$5,195/mo
Avg profit / month
$218/mo
Best profit month
Jul $6,611
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
3.66%
Cap Rate
7.27%