556 Atwells Ave Providence, Rhode Island
1 bed • 1 bath • 3 guests
Purchase Price
Est. $NaN/mo
$41,336
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $226
- Occupancy
- 50%
$5k
$20k
$35k
$55k
$53,190 | $36,450 | $262 | 55.7% | 1 | 4 | 23 | 2 | 1 | $50 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.92 (595) | Profile | |
$52,549 | $29,500 | $173 | 83.4% | 1 | 4 | 18 | 2 | 1 | $50 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.92 (75) | Profile | |
$48,520 | $34,380 | $230 | 57.9% | 1 | 3 | 28 | 1 | 1 | $60 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.91 (611) | Profile | |
$47,010 | $33,851 | $369 | 34.9% | 1 | 2 | 25 | 1 | 1 | $60 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.95 (397) | Profile | |
$46,736 | $34,346 | $256 | 50% | 1 | 4 | 24 | 2 | 1 | $50 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.88 (309) | Profile |
Seasonality
Break-even
$4,151/mo
Avg profit / month
-$996/mo
Best profit month
Jul $418
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-11.13%
Cap Rate
3.78%