804 Walnut Hill Rd Thomaston, Connecticut

6 bed • 1.5 bath • 14 guests

Purchase Price

Est. $NaN/mo

$110,196

Median of 13 comps selected by Adam, creator of this analysis.

$10k

$115k

$225k

$340k


The Great Escape Estate w Salt Pool Gym Theater	$337,999	$242,818	$1,934	47.9%	6	16	83	14	5	$0	✅	✅	❌	Yes / Yes	✅	⭐️ 5 (31)	Profile
Luxury farmhouse escape w/pool + hot tub/sleeps 12	$223,928	$107,747	$1,026	59.8%	5	10	13	7	6	$375	✅	✅	❌	Yes / Yes	❌	⭐️ 5 (11)	Profile
Fall Getaway in the Litchfield Hills.	$202,073	$95,034	$1,235	44.8%	6	8	18	7	4	$250	✅	✅	❌	Yes / Yes	❌	⭐️ 4.91 (11)	Profile
Witsend Farms CT Estate & Pool	$154,965	$42,836	$1,182	35.9%	5	13	56	8	4	$0	✅	❌	✅	Yes / Yes	❌	⭐️ 4.96 (23)	Profile
Nature & Luxury @Lavender Lake Est (Kosher option)	$153,516	$122,360	$2,189	19.2%	6	16	78	11	5	$275	✅	✅	❌	Yes / Yes	✅	⭐️ 5 (24)	Profile

Loading amenity revenue opportunities

Seasonality

Break-even

$6,665/mo

Avg profit / month

$9,671/mo

Best profit month

Jul $22,834

Property Appreciation

Revenue Appreciation

Cash on Cash Return

146.27%

Cap Rate

45.44%

Return on Investment

160.6%