400 Hillsborough St Raleigh, North Carolina
1 bed • 1 bath • 1 guests
Monthly Rent
$38,369
Annual Revenue
Median of 25 comps selected by Evelyn, creator of this analysis.
- Avg Daily Rate
- $163
- Occupancy
- 65%
$10k
$30k
$50k
$70k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$10,248
Profit
Revenue
$38,369
Operating Expenses
$21,017
Operating Income
$17,352
Net Effective Rent
$27,600
Profit (Cash Flow)
-$10,248
$3,697,836
Cash Investment
Renos & Furnishing
$3,697,736
Setup Costs
$100
Total
$3,697,836
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-0.27%
Payback Period Days
0
Property Overview
Loading...