23 Waite St Providence, Rhode Island
3 bed • 1 bath • 10 guests
Purchase Price
Est. $NaN/mo
$61,311
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $288
- Occupancy
- 58%
$10k
$40k
$70k
$100k
$100,220 | $43,316 | $2,138 | 12.8% | 3 | 16 | 134 | 9 | 2 | $199 | ✅ | ✅ | ❌ | No / No | ❌ | ⭐️ 4.96 (199) | Profile | |
$75,720 | $39,534 | $320 | 64.9% | 3 | 5 | 33 | 3 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.35 (14) | — | |
$75,000 | $45,079 | $352 | 58.3% | 3 | 8 | 45 | 5 | 2 | $165 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.93 (189) | Profile | |
$74,285 | $39,995 | $278 | 73.2% | 3 | 6 | 28 | 3 | 1 | $100 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.99 (73) | Profile | |
$69,482 | $41,155 | $342 | 55.7% | 3 | 7 | 39 | 3 | 2 | $175 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.86 (102) | Profile |
Seasonality
Break-even
$4,506/mo
Avg profit / month
$158/mo
Best profit month
Jul $3,761
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
3.54%
Cap Rate
7.21%