75 Coppola Terrace Derby, Connecticut
3 bed • 1 bath • 8 guests
Purchase Price
Est. $NaN/mo
$59,126
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $311
- Occupancy
- 52%
$10k
$60k
$110k
$165k
$162,469 | $63,160 | $568 | 78.4% | 3 | 6 | 63 | 3 | 2 | $150 | ❌ | ❌ | ❌ | Yes / Yes | ✅ | ⭐️ 5 (35) | Profile | |
$100,868 | $60,165 | $488 | 56.6% | 3 | 9 | 94 | 6 | 3 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ✅ | ⭐️ 5 (14) | Profile | |
$94,259 | $32,413 | $465 | 55.5% | 3 | 8 | 71 | 4 | 3 | $180 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.99 (69) | Profile | |
$80,306 | $55,188 | $459 | 47.9% | 3 | 8 | 60 | 6 | 2 | $220 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.97 (79) | Profile | |
$72,975 | $47,572 | $403 | 49.6% | 3 | 6 | 33 | 3 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (22) | — |
Seasonality
Break-even
$4,704/mo
Avg profit / month
$1,251/mo
Best profit month
Jul $5,757
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
17.72%
Cap Rate
10.64%