404 Bryant St Malden, Massachusetts
2 bed • 1 bath • 6 guests
Monthly Rent
$55,928
Annual Revenue
Median of 25 comps selected by Ulrich, creator of this analysis.
- Avg Daily Rate
- $287
- Occupancy
- 53%
$5k
$35k
$60k
$85k
$86,447 | $58,642 | $392 | 60.5% | 2 | 14 | 41 | 5 | 2 | $155 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.94 (533) | Profile | |
$72,285 | $39,952 | $315 | 62.9% | 2 | 4 | 39 | 2 | 1 | $125 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.88 (104) | Profile | |
$69,342 | $18,349 | $387 | 49.1% | 2 | 5 | 27 | 2 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.88 (32) | Profile | |
$67,922 | $26,558 | $304 | 61.2% | 2 | 6 | 51 | 3 | 1 | $160 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.78 (225) | Profile | |
$62,013 | $41,029 | $236 | 72% | 2 | 4 | 18 | 3 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.68 (34) | Profile |
Seasonality
Break-even
$4,679/mo
Avg profit / month
-$258/mo
Best profit month
Jul $2,532
Investment Value Over Time
Revenue Appreciation
3%
Cash on Cash Return
-24.14%
Payback Period Days
0