1252 Stillwind Ct North Carolina
6 bed • 5.5 bath • 16 guests
Monthly Rent
$89,085
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $662
- Occupancy
- 37%
$0k
$80k
$165k
$250k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$11,943,850
Profit
Revenue
$89,085
Operating Expenses
$32,935
Operating Income
$56,150
Net Effective Rent
$12,000,000
Profit (Cash Flow)
-$11,943,850
$15,475
Cash Investment
Renos & Furnishing
$15,375
Setup Costs
$100
Total
$15,475
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-77,181.58%
Payback Period Days
0