7 John St Johnston, Rhode Island
2 bed • 2.5 bath • 6 guests
Purchase Price
Est. $NaN/mo
$39,260
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $228
- Occupancy
- 47%
$10k
$35k
$55k
$80k
$81,107 | $39,129 | $270 | 82.4% | 2 | 4 | 15 | 4 | 1 | $150 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.84 (63) | Profile | |
$61,278 | $31,920 | $255 | 65.8% | 3 | 6 | 15 | 3 | 1 | $105 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.83 (42) | Profile | |
$59,771 | $28,680 | $313 | 52.3% | 2 | 4 | 9 | 2 | 1 | $0 | ❌ | ❌ | ✅ | Yes / No | ❌ | ⭐️ 4.33 (6) | Profile | |
$57,728 | $27,488 | $356 | 44.4% | 2 | 4 | 12 | 2 | 1 | $0 | ❌ | ❌ | ✅ | Yes / No | ❌ | ⭐️ 4.5 (2) | Profile | |
$56,111 | $25,637 | $338 | 45.5% | 2 | 4 | 12 | 3 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (28) | Profile |
Seasonality
Break-even
$4,662/mo
Avg profit / month
-$1,633/mo
Best profit month
Jul $258
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-15.21%
Cap Rate
2.82%