$60,156
Annual Revenue
Top 101% of comparables
Top 101% of comparables
-$2,265
Profit
Revenue
$60,156
Operating Expenses
$19,220
Operating Income
$40,935
Net Effective Rent
$43,200
Profit (Cash Flow)
-$2,265
$12,450
Cash Investment
Renos & Furnishing
$8,750
Setup Costs
$3,700
Total
$12,450
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
-18.18%
Payback Period Days
0