$110,669
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$48,882
Profit
Revenue
$110,669
Operating Expenses
$25,787
Operating Income
$84,882
Net Effective Rent
$36,000
Profit (Cash Flow)
$48,882
$9,725
Cash Investment
Renos & Furnishing
$6,625
Setup Costs
$3,100
Total
$9,725
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
502.64%
Payback Period Days
72