$64,360
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$5,833
Profit
Revenue
$64,360
Operating Expenses
$19,767
Operating Income
$44,593
Net Effective Rent
$38,760
Profit (Cash Flow)
$5,833
$13,830
Cash Investment
Renos & Furnishing
$10,500
Setup Costs
$3,330
Total
$13,830
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
42.17%
Payback Period Days
866