$33,281
Annual Revenue
Top 101% of comparables
Top 101% of comparables
-$7,586
Profit
Revenue
$33,281
Operating Expenses
$15,727
Operating Income
$17,554
Net Effective Rent
$25,140
Profit (Cash Flow)
-$7,586
$8,445
Cash Investment
Renos & Furnishing
$6,250
Setup Costs
$2,195
Total
$8,445
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
-89.82%
Payback Period Days
0