23 River Rd
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
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.
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 | Lot Size | 1.02 AC |
Price Per SF | $637 | Building Size | 1,728 SF |
Sale Type | Investment or Owner User | No. Stories | 1 |
Cap Rate | 3.38% | Year Built | 1912 |
Property Type | Specialty |
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
1 of 1
zoning
Zoning Code | R10 |
R10 |
1 of 38
VIDEOS
3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
23 River Rd
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.