$53,180
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$13,866
Profit
Revenue
$53,180
Operating Expenses
$14,113
Operating Income
$39,066
Net Effective Rent
$25,200
Profit (Cash Flow)
$13,866
$10,825
Cash Investment
Renos & Furnishing
$8,625
Setup Costs
$2,200
Total
$10,825
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
128.09%
Payback Period Days
285