$150,663
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$66,457
Profit
Revenue
$150,663
Operating Expenses
$32,606
Operating Income
$118,057
Net Effective Rent
$51,600
Profit (Cash Flow)
$66,457
$17,900
Cash Investment
Renos & Furnishing
$13,500
Setup Costs
$4,400
Total
$17,900
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
371.26%
Payback Period Days
98