174 Ayrault Rd East Greenwich, Rhode Island
2 bed • 1 bath • 6 guests
Purchase Price
Est. $NaN/mo
$59,848
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $369
- Occupancy
- 44%
$5k
$35k
$65k
$100k
$99,734 | $53,113 | $581 | 47% | 2 | 6 | 46 | 3 | 2 | $150 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.91 (78) | Profile | |
$93,470 | $72,683 | $577 | 44.4% | 2 | 5 | 35 | 3 | 2 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.95 (87) | Profile | |
$81,293 | $54,544 | $467 | 47.7% | 2 | 4 | 16 | 2 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.94 (18) | Profile | |
$78,696 | $37,622 | $357 | 60.4% | 2 | 6 | 38 | 2 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.85 (250) | Profile | |
$75,125 | $38,851 | $456 | 45.2% | 2 | 4 | 63 | 3 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (117) | Profile |
Seasonality
Break-even
$5,314/mo
Avg profit / month
$500/mo
Best profit month
Aug $7,681
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
6.68%
Cap Rate
7.94%