78 Prospect St Bristol, Connecticut
1 bed • 1 bath • 2 guests
Purchase Price
Est. $NaN/mo
$29,934
Annual Revenue
Median of 17 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $167
- Occupancy
- 49%
$10k
$25k
$40k
$55k
$55,209 | $40,522 | $338 | 44.7% | 1 | 4 | 52 | 2 | 1 | $100 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (62) | Profile | |
$42,623 | $23,936 | $198 | 59% | 1 | 4 | 28 | 3 | 1 | $80 | ❌ | ❌ | ✅ | Yes / No | ❌ | ⭐️ 4.88 (72) | Profile | |
$36,910 | $25,178 | $178 | 57% | 1 | 5 | 45 | 2 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.96 (72) | Profile | |
$34,338 | $21,643 | $224 | 42% | 1 | 4 | 55 | 2 | 1 | $75 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.98 (120) | Profile | |
$33,864 | $20,994 | $212 | 43.8% | 1 | 4 | 24 | 1 | 1 | $0 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 5 (60) | Profile |
Seasonality
Break-even
$3,621/mo
Avg profit / month
-$1,315/mo
Best profit month
Jul -$337
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-17.88%
Cap Rate
2.17%