43 Merrill Ave Portsmouth, Rhode Island
3 bed • 1.5 bath • 8 guests
Purchase Price
Est. $NaN/mo
$89,338
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $584
- Occupancy
- 42%
$10k
$100k
$185k
$280k
$279,338 | $148,217 | $1,927 | 39.7% | 3 | 6 | 46 | 3 | 3 | $0 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (14) | Profile | |
$246,022 | $143,918 | $1,374 | 49.1% | 3 | 6 | 108 | 5 | 3 | $375 | ❌ | ❌ | ✅ | Yes / Yes | ✅ | ⭐️ 5 (69) | Profile | |
$199,990 | $97,314 | $816 | 67.2% | 3 | 7 | 75 | 5 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (9) | Profile | |
$169,339 | $87,802 | $575 | 80.7% | 3 | 6 | 27 | 5 | 3 | $99 | ❌ | ❌ | ❌ | Yes / Yes | ✅ | ⭐️ 4.99 (72) | Profile | |
$159,346 | $54,144 | $828 | 52.8% | 3 | 5 | 102 | 4 | 1 | $190 | ❌ | ❌ | ❌ | Yes / Yes | ✅ | ⭐️ 4.98 (63) | Profile |
Seasonality
Break-even
$5,544/mo
Avg profit / month
$1,240/mo
Best profit month
Jul $10,113
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
14.04%
Cap Rate
9.72%