$52,537
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$5,507
Profit
Revenue
$52,537
Operating Expenses
$18,230
Operating Income
$34,307
Net Effective Rent
$28,800
Profit (Cash Flow)
$5,507
$9,000
Cash Investment
Renos & Furnishing
$6,500
Setup Costs
$2,500
Total
$9,000
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
61.18%
Payback Period Days
596