$77,085
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$1,664
Profit
Revenue
$77,085
Operating Expenses
$21,421
Operating Income
$55,664
Net Effective Rent
$54,000
Profit (Cash Flow)
$1,664
$13,100
Cash Investment
Renos & Furnishing
$8,500
Setup Costs
$4,600
Total
$13,100
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
12.7%
Payback Period Days
2875