5531 Quitman Trail Raleigh, North Carolina
4 bed • 2.5 bath • 12 guests
Monthly Rent
$2,104
Zestimate
$42,579
Annual Revenue
Median of 24 comps selected by Evelyn, creator of this analysis.
- Avg Daily Rate
- $253
- Occupancy
- 46%
$10k
$30k
$45k
$65k
Sign up to see the data on 47 all comparables
Seasonality
Sign up to view the full seasonality chart
$2,573
Profit
Revenue
$42,579
Operating Expenses
$22,006
Operating Income
$20,573
Net Effective Rent
$18,000
Profit (Cash Flow)
$2,573
$17,692
Cash Investment
Renos & Furnishing
$17,592
Setup Costs
$100
Total
$17,692
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
14.54%
Payback Period Days
2510
Property Overview
Loading...