$113,372
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$43,733
Profit
Revenue
$113,372
Operating Expenses
$26,138
Operating Income
$87,233
Net Effective Rent
$43,500
Profit (Cash Flow)
$43,733
$12,100
Cash Investment
Renos & Furnishing
$8,375
Setup Costs
$3,725
Total
$12,100
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
361.43%
Payback Period Days
101