1172 W Main Rd Portsmouth, Rhode Island
1 bed • 1 bath • 2 guests
Purchase Price
Est. $NaN/mo
$68,496
Annual Revenue
Median of 16 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $430
- Occupancy
- 44%
$10k
$45k
$75k
$110k
$110,274 | $57,724 | $420 | 72% | 2 | 4 | 42 | 3 | 1 | $186 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.95 (136) | Profile | |
$90,925 | $57,486 | $602 | 41.4% | 2 | 4 | 19 | 2 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.82 (28) | Profile | |
$88,569 | $44,519 | $507 | 47.9% | 2 | 6 | 84 | 3 | 1 | $150 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (26) | Profile | |
$84,168 | $45,560 | $491 | 47% | 2 | 6 | 104 | 3 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (42) | — | |
$81,669 | $28,275 | $357 | 62.6% | 1 | 2 | 33 | 1 | 1 | $0 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 5 (26) | Profile |
Seasonality
Break-even
$4,590/mo
Avg profit / month
$434/mo
Best profit month
Aug $6,122
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
7.22%
Cap Rate
8.03%