$119,654
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$45,299
Profit
Revenue
$119,654
Operating Expenses
$26,955
Operating Income
$92,699
Net Effective Rent
$47,400
Profit (Cash Flow)
$45,299
$12,350
Cash Investment
Renos & Furnishing
$8,300
Setup Costs
$4,050
Total
$12,350
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
366.79%
Payback Period Days
99