This feature is unavailable at the moment.

We apologize, but the feature you are trying to access is currently unavailable. We are aware of this issue and our team is working hard to resolve the matter.

Please check back in a few minutes. We apologize for the inconvenience.

- LoopNet Team

You must register your contact information to view secure information on this listing.
You must register your contact information to view secure information on this listing.

Share This Listing

Please enter a valid email address.

Note: To send this property to multiple individuals, insert a semi-colon between each recipient's email address.

LoopNet has taken a strong stance against the practice of sending unsolicited commercial emails, also known as "spam." Please send these emails only to people you know who would be interested in this property. If someone asks you not to send these emails to them, please comply.

thank you

Your email has been sent!

23 River Rd

1,728 SF Specialty Building Offered at $1,100,000 at a 3.38% Cap Rate in East Lyme, CT 06333

Investment Highlights

  • 7 cottages with a primary home
  • Perfect for family vacations

Executive Summary

Open House 12/14 from 12pm-1pm Cozy Nest Cottages at 23 River Rd, East Lyme, CT offers a unique shoreline opportunity for owner occupants or investors. The main home, remodeled in 2007, is a charming year-round residence with water views, deeded access to the Niantic River, a mooring, and a generator hookup. It features a versatile 3-bedroom, 2-full-bath floor plan, a two-car garage, storage, and a shed. Situated on an acre-plus parcel, the property includes seven cottages ranging from 240 to 600 sq ft. These cottages feature one-bedroom units with open kitchen-family room styles, studios with lofts, and larger open-concept studios. Six cottages have porches, and three are seasonal, all showcasing a unique "cottage beach style" with one bathroom per cottage. Ideal for family vacations, friends' getaways, individuals, traveling nurses, and wedding parties, the cottages also offer significant rental income potential from platforms like Airbnb, VRBO, and private rentals. The main home can generate $3,500 per month, while the cottage rentals are estimated to bring in $60,000 - $75,000 annually, for a total potential annual rental income of $117,000. Additional highlights include a lodging license, no flood insurance requirement, and proximity to the Niantic River and Oswegatchie Hills Nature Preserve trails. This quiet enclave of homes is just minutes from I-95/I-395.
Enjoy the breathtaking views of the sunset and river from the main home or cottages. Live in the primary home or rent it out and capitalize on the rental income from the cottages. Schedule your viewing today with the listing agent.

Financial Summary (Actual - 2023)

Annual Annual Per SF
Gross Rental Income $77,537 $44.87
Other Income - -
Vacancy Loss $3,877 $2.24
Effective Gross Income $73,660 $42.63
Taxes $9,232 $5.34
Operating Expenses $27,280 $15.79
Total Expenses $36,512 $21.13
Net Operating Income $37,148 $21.50

Financial Summary (Actual - 2023)

Gross Rental Income
Annual $77,537
Annual Per SF $44.87
Other Income
Annual -
Annual Per SF -
Vacancy Loss
Annual $3,877
Annual Per SF $2.24
Effective Gross Income
Annual $73,660
Annual Per SF $42.63
Taxes
Annual $9,232
Annual Per SF $5.34
Operating Expenses
Annual $27,280
Annual Per SF $15.79
Total Expenses
Annual $36,512
Annual Per SF $21.13
Net Operating Income
Annual $37,148
Annual Per SF $21.50

Property Facts

Price $1,100,000
Price Per SF $637
Sale Type Investment or Owner User
Cap Rate 3.38%
Property Type Specialty
Lot Size 1.02 AC
Building Size 1,728 SF
No. Stories 1
Year Built 1912

Amenities

  • Air Conditioning

zoning

Zoning Code R10
R10
  • Listing ID: 32583811

  • Date on Market: 7/25/2024

  • Last Updated:

  • Address: 23 River Rd, East Lyme, CT 06333

Please Share Your Feedback

We welcome any feedback on how we can improve LoopNet to better serve your needs.
X
{{ getErrorText(feedbackForm.starRating, 'rating') }}
255 character limit ({{ remainingChars() }} characters remainingover)
{{ getErrorText(feedbackForm.msg, 'rating') }}
{{ getErrorText(feedbackForm.fname, 'first name') }}
{{ getErrorText(feedbackForm.lname, 'last name') }}
{{ getErrorText(feedbackForm.phone, 'phone number') }}
{{ getErrorText(feedbackForm.phonex, 'phone extension') }}
{{ getErrorText(feedbackForm.email, 'email address') }}