7 John St Johnston, Rhode Island
3 bed • 2.5 bath • 8 guests
Purchase Price
Est. $NaN/mo
$49,927
Annual Revenue
Median of 21 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $266
- Occupancy
- 51%
$15k
$35k
$60k
$85k
$84,621 | $45,337 | $523 | 44.3% | 4 | 6 | 35 | 5 | 1 | $189 | ❌ | ❌ | ❌ | Yes / Yes | ✅ | ⭐️ 4.76 (17) | Profile | |
$82,071 | $39,129 | $270 | 83.4% | 2 | 4 | 15 | 4 | 1 | $150 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.84 (63) | Profile | |
$80,664 | $44,220 | $507 | 43.6% | 4 | 6 | 45 | 4 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (5) | — | |
$68,513 | $32,120 | $254 | 73.9% | 4 | 8 | 17 | 4 | 1 | $105 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.52 (69) | Profile | |
$65,849 | $40,507 | $248 | 72.7% | 4 | 8 | 17 | 4 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.35 (12) | — |
Seasonality
Break-even
$4,873/mo
Avg profit / month
-$936/mo
Best profit month
Jul $2,104
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-7.95%
Cap Rate
4.49%