65 Jackson Hill Rd Middlefield, Connecticut, 06455-1208
4 bed • 2 bath • 12 guests
Est. $2,482/mo
This property is for sale!
Contact Agent
$102,335
Annual Revenue
BNBCalc predicts this property will get $437 per night with 58% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.
Top 26% of comparables
Top 33% 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.
$91,547
Avg annual revenue
58%
Avg occupancy rate
$437
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$35k
$80k
$130k
$185k
Sign up to see the data on 40 all comparables
$40,443
Profit
Revenue
$102,335
Operating Expenses
$26,984
Operating Income
$75,351
Mortgage & Taxes
$34,909
Profit (Cash Flow)
$40,443
$129,525
Cash Investment
Down Payment
$103,500
Renos & Furnishing
$10,500
Closing Costs
$15,525
Total
$129,525
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
31.22%
Cap Rate
14.56%
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
$24,561
Deductible property tax
$5,123
Your total deduction
$12,274
Your adjusted annual income
$150,000 - $12,274 = $137,726
Taxes on $137,726 (30%)
$41,318
Your old tax bill
$45,000
Your new tax bill
$41,318
Estimated tax savings
$3,682
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:
132,422 sqft
Year built:
1945
Size:
4,872 sqft
Type:
SFR
Parking:
-
Heating:
Hot Water
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 12 Valley Heights Dr | 3 | 1 | 2,228 | - | 17,860 | 1955 | $360,000 | - |
| 86 Cedar St | 4 | 2 | 6,816 | - | 43,560 | 1989 | $0 | - |
| 39 Maryland Dr | 3 | 2 | 2,320 | - | 21,344 | 1952 | $300,000 | - |
| 109 Jackson Hill Rd | 1 | 1 | 2,264 | - | 19,166 | 1949 | $0 | - |
| 15 Jackson Hill Rd | 4 | 2 | 5,968 | - | 67,082 | 1987 | $500,000 | 70 |
| 112 Cedar St | 4 | 2 | 4,056 | - | 321,037 | 1979 | $0 | - |
| 24 Valleyview Dr | 2 | 1 | 2,230 | - | 21,780 | 1955 | $0 | 169 |
| 23 Maryland Dr | 2 | 1 | 2,077 | - | 20,038 | 1953 | $220,000 | - |
| 33 Maryland Dr | 2 | 2 | 2,448 | - | 20,473 | 1953 | $0 | - |
| 10 Sunset Ln | 3 | 2 | 2,808 | - | 14,810 | 1991 | $0 | - |
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: -
- Lot size: 132,422 sqft
- Building area: 4,872 sqft
- Garage: No
- Heating: Hot water
- Pool: Yes
- Fireplaces: 1
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: MD
- Land Use: Residential
- Parcel Number: MFLD M:5 L:86
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2024
- Assessed Value: $276,000
- County Est. Land Value: -
- Assessed Land Value: $95,800
- County Est. Structure Value: -
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 12/15/23 | $450,000 | 80% | Yvette Santiago |
Ownership
- Name: Yvette Santiago
- Owner Occupied: Yes
- Owner Mailing Address: , CT 06455
- Years Owned: 10
- Home Equity: $171,000
- Mortgage Balance Remaining: $360,000
- Financed amount: 80%
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No