2130 Birkhall St Raleigh, North Carolina
1 bed • 1 bath • 3 guests
Monthly Rent
$36,877
Annual Revenue
Median of 25 comps selected by Evelyn, creator of this analysis.
- Avg Daily Rate
- $158
- Occupancy
- 64%
$0k
$20k
$40k
$55k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$1,789
Profit
Revenue
$36,877
Operating Expenses
$20,666
Operating Income
$16,211
Net Effective Rent
$18,000
Profit (Cash Flow)
-$1,789
$57,956
Cash Investment
Renos & Furnishing
$57,856
Setup Costs
$100
Total
$57,956
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-3.08%
Payback Period Days
0
Property Overview
Loading...