Litchfield, Connecticut
1 bed • 1 bath • 4 guests
Purchase Price
Est. $NaN/mo
$38,454
Annual Revenue
Median of 22 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $223
- Occupancy
- 47%
$5k
$30k
$55k
$80k
$79,198 | $45,155 | $356 | 60.9% | 1 | 2 | 31 | 1 | 1 | $70 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.91 (68) | Profile | |
$75,876 | $24,680 | $449 | 46.3% | 1 | 4 | 40 | 2 | 1 | $150 | ✅ | ✅ | ✅ | Yes / Yes | ✅ | ⭐️ 4.95 (74) | Profile | |
$54,706 | $26,372 | $241 | 62.3% | 1 | 6 | 25 | 4 | 1 | $75 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.81 (175) | Profile | |
$53,978 | $29,068 | $359 | 41.2% | 1 | 3 | 62 | 4 | 1 | $50 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.96 (74) | Profile | |
$52,210 | $33,402 | $242 | 59.1% | 1 | 6 | 37 | 3 | 1 | $0 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 2.15 (39) | — |
Seasonality
Break-even
$3,796/mo
Avg profit / month
-$743/mo
Best profit month
Sep $561
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-9.35%
Cap Rate
4.15%