85 Oniska St Warwick, Rhode Island
2 bed • 1 bath • 4 guests
Purchase Price
Est. $NaN/mo
$63,482
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $339
- Occupancy
- 51%
$5k
$50k
$90k
$135k
$133,904 | $65,330 | $615 | 59.6% | 3 | 6 | 52 | 5 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.89 (38) | Profile | |
$100,082 | $53,113 | $581 | 47.2% | 2 | 6 | 46 | 3 | 2 | $150 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.91 (78) | Profile | |
$95,186 | $36,614 | $333 | 78.3% | 3 | 6 | 35 | 3 | 1 | $130 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.99 (174) | Profile | |
$94,382 | $68,489 | $413 | 62.6% | 3 | 6 | 23 | 3 | 1 | $120 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.98 (102) | Profile | |
$83,651 | $43,260 | $537 | 42.7% | 3 | 5 | 30 | 3 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.4 (9) | — |
Seasonality
Break-even
$4,493/mo
Avg profit / month
$118/mo
Best profit month
Jul $2,997
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
3.1%
Cap Rate
7.09%