$69,305
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$12,895
Profit
Revenue
$69,305
Operating Expenses
$20,410
Operating Income
$48,895
Net Effective Rent
$36,000
Profit (Cash Flow)
$12,895
$11,600
Cash Investment
Renos & Furnishing
$8,500
Setup Costs
$3,100
Total
$11,600
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
111.16%
Payback Period Days
328