5531 Quitman Trail Raleigh, North Carolina
4 bed • 2.5 bath • 12 guests
Purchase Price
Est. $1,512/mo
$340,400
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
$15,523
Profit
Revenue
$42,579
Operating Expenses
$23,686
Operating Income
$18,893
Mortgage & Taxes
$3,370
Profit (Cash Flow)
$15,523
$17,592
Cash Investment
Renos & Furnishing
$17,592
Total
$17,592
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
4.21%
Cap Rate
5.55%
STR Tax Calculator (USA)
Rental property owners can deduct depreciation, mortgage interest, and property taxes from their taxable income. See how much this property could save you. Read our tax guide.
If you buy this property, your estimated tax deduction will be...
Deductible mortgage interest
$0
Deductible property tax
$3,370
Estimated gross deduction
$84,408
Your income tax rate
Estimated tax savings
$25,323
Maximize the depreciation value on your tax returns. Get a free cost segregation benefit analysis from our engineering partner.
Plan to claim the STR loophole?
To deduct STR losses against W-2 income, the IRS requires you to materially participate. Log your hours so you have proof at tax time.
Property Overview
Loading...