449 Pawtucket Ave East Providence, Rhode Island
3 bed • 1.5 bath • 8 guests
Purchase Price
Est. $NaN/mo
$77,415
Annual Revenue
Median of 17 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $424
- Occupancy
- 50%
$15k
$55k
$100k
$145k
$145,852 | $93,054 | $1,502 | 26.6% | 3 | 6 | 62 | 4 | 3 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (26) | — | |
$142,042 | $75,161 | $541 | 71.9% | 3 | 6 | 43 | 5 | 1 | $150 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.99 (112) | Profile | |
$118,129 | $39,397 | $402 | 80.4% | 3 | 6 | 45 | 3 | 3 | $100 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.95 (98) | Profile | |
$109,848 | $64,471 | $484 | 62.2% | 3 | 7 | 55 | 4 | 2 | $125 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.95 (137) | Profile | |
$108,515 | $55,063 | $356 | 83.5% | 3 | 5 | 32 | 3 | 1 | $150 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 5 (55) | Profile |
Seasonality
Break-even
$5,890/mo
Avg profit / month
$2,364/mo
Best profit month
Jul $8,739
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
25.41%
Cap Rate
12.42%