60 Madison Ave Portsmouth, Rhode Island

2 bed • 1 bath • 6 guests

Purchase Price

Est. $NaN/mo

$68,245

Median of 25 comps selected by Adam, creator of this analysis.

$10k

$40k

$70k

$100k


Newport County waterfront home!	$98,185	$70,906	$817	32.9%	2	4	57	5	2	$0	❌	✅	✅	Yes / Yes	❌	⭐️ 5 (9)	Profile
Bella Vista Luxury Waterfront Retreat Private Dock Outdoor Living Near Newport	$95,416	$50,419	$670	39%	2	4	31	2	2	$0	❌	❌	❌	Yes / Yes	❌	⭐️ 2.4 (13)	—
Steps Away from Downtown Bristol	$94,480	$47,727	$454	57.1%	2	6	71	4	1	$100	❌	❌	❌	Yes / Yes	❌	⭐️ 5 (70)	Profile
Portsmouth waterfront cottage by Newport & Bristol	$91,664	$57,486	$602	41.7%	2	4	19	2	1	$0	❌	❌	❌	Yes / Yes	❌	⭐️ 4.82 (28)	Profile
Steps Away from Downtown Bristol - Cozy Family Retreat!	$91,380	$45,926	$429	58.4%	2	6	69	3	1	$0	❌	❌	❌	Yes / Yes	❌	⭐️ 2.5 (21)	—

Loading amenity revenue opportunities

Seasonality

Break-even

$5,099/mo

Avg profit / month

-$189/mo

Best profit month

Aug $5,875

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-0.4%

Cap Rate

6.29%

Return on Investment

16.01%