459 Windstone Dr Portsmouth, Rhode Island
3 bed • 1 bath • 6 guests
Purchase Price
Est. $NaN/mo
$79,112
Annual Revenue
Median of 15 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $576
- Occupancy
- 38%
$10k
$80k
$155k
$235k
$235,096 | $143,918 | $1,374 | 46.9% | 3 | 6 | 108 | 5 | 3 | $375 | ❌ | ❌ | ✅ | Yes / Yes | ✅ | ⭐️ 5 (69) | Profile | |
$163,875 | $87,802 | $575 | 78.1% | 3 | 6 | 27 | 5 | 3 | $99 | ❌ | ❌ | ❌ | Yes / Yes | ✅ | ⭐️ 4.99 (72) | Profile | |
$120,491 | $67,597 | $684 | 48.2% | 3 | 8 | 57 | 1 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.45 (69) | — | |
$93,698 | $42,591 | $840 | 30.6% | 3 | 7 | 49 | 4 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (22) | — | |
$88,170 | $58,235 | $427 | 56.5% | 3 | 6 | 51 | 5 | 1 | $150 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (264) | Profile |
Seasonality
Break-even
$4,932/mo
Avg profit / month
$1,546/mo
Best profit month
Jul $10,017
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
20.64%
Cap Rate
11.33%