$70,309
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$18,569
Profit
Revenue
$70,309
Operating Expenses
$15,740
Operating Income
$54,569
Net Effective Rent
$36,000
Profit (Cash Flow)
$18,569
$13,975
Cash Investment
Renos & Furnishing
$10,875
Setup Costs
$3,100
Total
$13,975
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
132.87%
Payback Period Days
274