21 Derman St East Providence, Rhode Island
1 bed • 1 bath • 2 guests
Purchase Price
Est. $NaN/mo
$54,201
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $253
- Occupancy
- 59%
$10k
$40k
$65k
$95k
$95,194 | $48,823 | $446 | 58.5% | 1 | 3 | 59 | 2 | 1 | $80 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.99 (104) | Profile | |
$91,806 | $46,621 | $361 | 69.6% | 1 | 4 | 24 | 2 | 1 | $99 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.93 (67) | Profile | |
$90,722 | $58,302 | $397 | 62.5% | 1 | 6 | 22 | 4 | 1 | $59 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (60) | Profile | |
$77,698 | $36,521 | $247 | 86.1% | 1 | 4 | 18 | 2 | 1 | $150 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.92 (49) | Profile | |
$75,660 | $45,324 | $324 | 63.9% | 1 | 4 | 23 | 2 | 1 | $49 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.92 (77) | Profile |
Seasonality
Break-even
$4,366/mo
Avg profit / month
-$296/mo
Best profit month
Jul $1,527
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-2.14%
Cap Rate
5.86%