property-location

65 Anderson Ave Bristol, Connecticut

2 bed • 1 bath • 4 guests

Purchase Price

Est. $NaN/mo

$45,843

Annual Revenue

Median of 25 comps selected by Adam, creator of this analysis.

Avg Daily Rate
$244
Occupancy
51%

$5k

$40k

$75k

$110k

Lakefront Bungalow Bliss | Serene 2BR Retreat
$108,204
$80,323
$630
47%
242722$120❌✅✅Yes / Yes❌⭐️ 4.98 (125)Profile
#41- Available 12/8! - sleeps 14
$92,070
$39,058
$476
53%
2142322$0❌❌❌Yes / No❌⭐️ 2.45 (0)

—

Chateau Du Foret
$87,619
$37,530
$357
67.2%
26743$0❌❌❌No / No❌⭐️ 5 (2)Profile
Cozy Lakefront Bungalow w firepit/dock/kayaks
$85,731
$62,148
$497
47.2%
242722$0❌❌✅Yes / Yes❌⭐️ 2.45 (52)

—

Cozy Oasis Lakefront with Stunning Sunset Views
$78,815
$57,444
$494
43.7%
252132$100❌❌✅Yes / Yes❌⭐️ 4.94 (152)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$3,940/mo

Avg profit / month

-$274/mo

Best profit month

Jun $1,167

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

-2.29%

Cap Rate

5.79%

Profit (Cummulative)

-$3,286

$3,388

$6,250

$10,347

$1,320

Total Gain

$11,770

BNBCalc Logo

Analyze an Airbnb Create Analysis

Products

Compare

Free Tools

Resources

Company

Legal


© 2026 BNB Calc, LLC. All rights reserved.

BNBCalc is an investment analysis tool, not a real estate brokerage or listing service. Properties displayed are not listed for sale or rent through BNBCalc. All property data, including addresses and revenue estimates, is sourced from publicly available records and third-party providers for analytical purposes only. Information is provided "as is" without any representation or warranty, express or implied, as to its accuracy, completeness, or fitness for any purpose. Users should independently verify all data before making investment decisions. Content is for personal, non-commercial use only.