$76,701
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$31,330
Profit
Revenue
$76,701
Operating Expenses
$21,371
Operating Income
$55,330
Net Effective Rent
$24,000
Profit (Cash Flow)
$31,330
$10,600
Cash Investment
Renos & Furnishing
$8,500
Setup Costs
$2,100
Total
$10,600
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
295.56%
Payback Period Days
123