$34,516
Annual Revenue
Top 101% of comparables
Top 101% of comparables
-$2,971
Profit
Revenue
$34,516
Operating Expenses
$15,887
Operating Income
$18,629
Net Effective Rent
$21,600
Profit (Cash Flow)
-$2,971
$1,900
Cash Investment
Renos & Furnishing
$0
Setup Costs
$1,900
Total
$1,900
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
-156.39%
Payback Period Days
0