$59,487
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$4,474
Profit
Revenue
$59,487
Operating Expenses
$19,133
Operating Income
$40,354
Net Effective Rent
$35,880
Profit (Cash Flow)
$4,474
$11,590
Cash Investment
Renos & Furnishing
$8,500
Setup Costs
$3,090
Total
$11,590
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
38.6%
Payback Period Days
946