7 Tunnel Rd Plymouth, Connecticut
4 bed • 1 bath • 6 guests
Purchase Price
Est. $NaN/mo
$103,003
Annual Revenue
Median of 11 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $511
- Occupancy
- 55%
$5k
$60k
$110k
$165k
$165,295 | $74,948 | $678 | 66.8% | 4 | 8 | 6 | 5 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (2) | Profile | |
$161,924 | $70,704 | $717 | 61.9% | 4 | 12 | 76 | 6 | 1 | $289 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.95 (73) | Profile | |
$117,337 | $72,751 | $635 | 50.6% | 4 | 10 | 27 | 5 | 2 | $200 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.77 (99) | Profile | |
$110,942 | $63,214 | $403 | 75.4% | 4 | 8 | 34 | 4 | 3 | $200 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.75 (32) | Profile | |
$106,061 | $69,364 | $609 | 47.7% | 4 | 10 | 28 | 4 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.25 (3) | — |
Seasonality
Break-even
$5,015/mo
Avg profit / month
$3,224/mo
Best profit month
Jul $8,348
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
46.49%
Cap Rate
17.96%