77 Pleasant Dr Bethany, Connecticut

5 bed • 2.5 bath • 12 guests

Purchase Price

Est. $NaN/mo

$118,207

Median of 11 comps selected by Adam, creator of this analysis.

$20k

$60k

$105k

$150k


Sky Blue: Spacious Close to Yale & Downtown	$151,219	$89,639	$612	67.7%	5	10	31	5	2	$200	❌	❌	❌	Yes / Yes	✅	⭐️ 5 (11)	Profile
2 Waterfront Houses \|Jacuzzi \|Dock For Boat\|Groups	$132,966	$101,830	$1,109	32.8%	5	12	28	5	4	$250	❌	❌	✅	Yes / No	❌	⭐️ 0 (0)	Profile
Chic Duplex - Yale \| Pizza \| Laundry \| Parking	$121,858	$82,718	$563	59.3%	5	12	34	6	3	$0	❌	❌	✅	Yes / Yes	❌	⭐️ 4.82 (11)	Profile
A Spacious 5BR Near Yale\|Ideal For Groups&Family	$120,229	$82,574	$881	37.4%	5	10	81	5	5	$295	❌	✅	✅	Yes / Yes	✅	⭐️ 4.99 (182)	Profile
Gorgeous Waterfront 2:1 - 2 houses in 1 building.	$120,169	$91,487	$914	36%	5	10	17	5	2	$0	❌	❌	✅	Yes / Yes	❌	⭐️ 2.25 (3)	—

Loading amenity revenue opportunities

Seasonality

Break-even

$6,461/mo

Avg profit / month

$4,464/mo

Best profit month

Jul $14,021

Property Appreciation

Revenue Appreciation

Cash on Cash Return

45.88%

Cap Rate

17.68%

Return on Investment

61.45%