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
-$4,675
Profit
Revenue
$42,579
Operating Expenses
$22,006
Operating Income
$20,573
Net Effective Rent
$25,248
Profit (Cash Flow)
-$4,675
$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
-26.42%
Payback Period Days
0
Property Overview
Loading...