$51,467
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$376
Profit
Revenue
$51,467
Operating Expenses
$18,091
Operating Income
$33,376
Net Effective Rent
$33,000
Profit (Cash Flow)
$376
$11,350
Cash Investment
Renos & Furnishing
$8,500
Setup Costs
$2,850
Total
$11,350
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
3.31%
Payback Period Days
11028