55 Bar Gate Trail Killingworth, Connecticut, 06419
5 bed • 4 bath • 16 guests
Est. $2,494/mo
Inquire about this property
Contact Agent
$575,500
Zestimate
$93,601
Annual Revenue
This property is projected to be in the top 51% revenue percentile compared to similar properties nearby.
Projected nightly rate is $523/night at 49% occupancy.Projected nightly rate is $595/night at 58% occupancy.
Top 61% of comparables
Top 53% of comparables
Seasonality
Sign up to view the full seasonality chart
40
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$123,149
Avg annual revenue
57%
Avg occupancy rate
$587
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$40k
$105k
$170k
$240k
Sign up to see the data on 40 all comparables
$32,675
Profit
Revenue
$93,601
Operating Expenses
$25,848
Operating Income
$67,753
Mortgage & Taxes
$35,078
Profit (Cash Flow)
$32,675
$282,600
Cash Investment
Down Payment
$104,000
Renos & Furnishing
$163,000
Closing Costs
$15,600
Total
$282,600
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
10%
Revenue Appreciation
0%
Cash on Cash Return
11.56%
Cap Rate
13.02%
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
$24,680
Deductible property tax
$5,148
Your total deduction
$41,334
Your adjusted annual income
$150,000 - $41,334 = $108,666
Taxes on $108,666 (30%)
$32,600
Your old tax bill
$45,000
Your new tax bill
$32,600
Estimated tax savings
$12,400
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:
104,544 sqft
Year built:
1987
Size:
2,536 sqft
Type:
SFR
Parking:
1
Heating:
Forced Air Unit
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 237 Chestnut Hill Rd | 3 | 2 | 1,852 | - | 100,188 | 1993 | $0 | - |
| 45 Running Brook Dr | 4 | 2 | 2,407 | - | 87,120 | 1998 | $610,000 | - |
| 271 Chestnut Hill Rd | 4 | 2 | 2,590 | - | 87,120 | 1981 | $540,000 | - |
| 24 Madison Holw | 4 | 2 | 2,502 | - | 91,476 | 1989 | $645,000 | - |
| 100 Bar Gate Trl | 2 | 2 | 1,577 | - | 104,544 | 1992 | $415,000 | - |
| 25 Running Brook Dr | 4 | 2 | 2,752 | - | 91,476 | 1991 | $0 | - |
| 215 Chestnut Hill Rd | 4 | 2 | 1,250 | - | 161,172 | 1971 | $440,000 | - |
| 28 Madison Holw | 3 | 2 | 3,124 | - | 121,968 | 1989 | $0 | - |
| 44 Running Brook Dr | 3 | 2 | 2,538 | - | 95,832 | 1988 | $0 | - |
| 104 Bar Gate Trl | 3 | 2 | 2,499 | - | 113,256 | 1984 | $475,000 | - |
Property Details
- MLS Status: property-details-mls-status-cancelled
- Property Use: Single Family Residence
- Stories: -
- Lot size: 104,544 sqft
- Building area: 2,536 sqft
- Garage: No
- Heating: Forced air unit
- Pool: No
- Fireplaces: 1
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: R-2
- Land Use: Residential
- Parcel Number: KILL M:30 B:05T
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2024
- Assessed Value: $323,190
- County Est. Land Value: -
- Assessed Land Value: $71,260
- County Est. Structure Value: -
Market Estimate: -
Ownership
- Name: Kathryn Benton
- Owner Occupied: Yes
- Owner Mailing Address: 55 Bar Gate Trl, Killingworth, CT 06419
- Years Owned: 0
- Home Equity: -
- Mortgage Balance Remaining: $880,000
- Financed amount: -
- Owner Type: Individual
- Lien: N/A
- Inherited: N/A
- Foreclosure: No