$60,353
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$8,107
Profit
Revenue
$60,353
Operating Expenses
$19,246
Operating Income
$41,107
Net Effective Rent
$33,000
Profit (Cash Flow)
$8,107
$9,100
Cash Investment
Renos & Furnishing
$6,250
Setup Costs
$2,850
Total
$9,100
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
89.08%
Payback Period Days
409