$101,801
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$29,167
Profit
Revenue
$101,801
Operating Expenses
$24,634
Operating Income
$77,167
Net Effective Rent
$48,000
Profit (Cash Flow)
$29,167
$12,600
Cash Investment
Renos & Furnishing
$8,500
Setup Costs
$4,100
Total
$12,600
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
231.48%
Payback Period Days
157