200 Tillinghast Rd East Greenwich, Rhode Island, 02818-1506
3 bed β’ 2 bath β’ 9 guests
Est. $2,398/mo

This property is for sale!
Contact Agent
$65,835
Annual Revenue
BNBCalc predicts this property will get $285 per night with 64% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.
Top 88% of comparables
Top 1% of comparables
Seasonality
Sign up to view the full seasonality chart
15
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$67,823
Avg annual revenue
64%
Avg occupancy rate
$285
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$50k
$75k
$100k
Sign up to see the data on 15 all comparables
$9,868
Profit
Revenue
$65,835
Operating Expenses
$22,239
Operating Income
$43,597
Mortgage & Taxes
$33,728
Profit (Cash Flow)
$9,868
$123,500
Cash Investment
Down Payment
$100,000
Renos & Furnishing
$8,500
Closing Costs
$15,000
Total
$123,500
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
7.99%
Cap Rate
8.71%
STR Tax Calculator (USA)
Your current annual income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your est deduction will be...
Deductible mortgage interest
$23,731
Deductible property tax
$4,950
Your total deduction
$30,702
Your adjusted annual income
$150,000 - $30,702 = $119,298
Taxes on $119,298 (30%)
$35,789
Your old tax bill
$45,000
Your new tax bill
$35,789
Estimated tax savings
$9,211
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Property Overview
View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.
Lot size:
50,094 sqft
Year built:
-
Size:
-
Type:
MFR
Parking:
-
Heating:
NONE
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: Residential Income (General/Multi-Family)
- Stories: 1
- Lot size: 50,094 sqft
- Building area: -
- Garage: No
- Heating: None
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: F1
- Land Use: Residential
- Parcel Number: EGRE M:041 B:016 L:042 U:0000
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2023
- Assessed Value: $309,700
- County Est. Land Value: -
- Assessed Land Value: $133,500
- County Est. Structure Value: -
Market Estimate: $840,349
Sale history
Date | Sale Price | % Financed | Buyer |
---|---|---|---|
11/02/23 | $0 | 0% | Frederick J Gronhagen Ft, Mark D Gronhagen |
11/02/23 | $0 | 0% | Mark D Gronhagen, Eric J Gronhagen |
09/12/23 | $0 | 0% | Sarah M Kettle, Stephen Kettle |
09/28/22 | $0 | 0% | Frederick J Gronhagen Lt, Frederick J Gronhagen |
Ownership
- Name: Mark D Gronhagen
- Owner Occupied: No
- Owner Mailing Address: 276 Tillinghast Rd, East Greenwich, Ri 02818
- Years Owned: 8
- Home Equity: $415,700
- Mortgage Balance Remaining: $20,000
- Financed amount: -
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No