$30,425
Annual Revenue
Top 101% of comparables
Top 101% of comparables
-$4,130
Profit
Revenue
$30,425
Operating Expenses
$15,355
Operating Income
$15,070
Net Effective Rent
$19,200
Profit (Cash Flow)
-$4,130
$6,075
Cash Investment
Renos & Furnishing
$4,375
Setup Costs
$1,700
Total
$6,075
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
-67.99%
Payback Period Days
0