$37,273
Annual Revenue
Top 101% of comparables
Top 101% of comparables
-$2,972
Profit
Revenue
$37,273
Operating Expenses
$16,246
Operating Income
$21,028
Net Effective Rent
$24,000
Profit (Cash Flow)
-$2,972
$12,850
Cash Investment
Renos & Furnishing
$10,750
Setup Costs
$2,100
Total
$12,850
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
-23.13%
Payback Period Days
0