70 Chestnut St Bethel, Connecticut
4 bed • 1.5 bath • 10 guests
Purchase Price
Est. $NaN/mo
$85,792
Annual Revenue
Median of 20 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $588
- Occupancy
- 40%
$10k
$75k
$135k
$205k
$203,386 | $92,533 | $732 | 76.1% | 4 | 12 | 97 | 7 | 3 | $250 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.95 (84) | Profile | |
$147,993 | $62,643 | $715 | 56.7% | 4 | 10 | 31 | 5 | 3 | $250 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (17) | Profile | |
$133,097 | $89,296 | $776 | 47% | 4 | 8 | 40 | 5 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.99 (109) | Profile | |
$120,047 | $65,929 | $596 | 55.2% | 4 | 5 | 112 | 4 | 1 | $180 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.78 (32) | Profile | |
$114,357 | $58,590 | $451 | 69.5% | 4 | 6 | 41 | 4 | 3 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.88 (50) | Profile |
Seasonality
Break-even
$6,118/mo
Avg profit / month
$6,477/mo
Best profit month
Jul $17,495
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
88.5%
Cap Rate
28.39%