$29,804
Annual Revenue
Top 101% of comparables
Top 101% of comparables
-$3,471
Profit
Revenue
$29,804
Operating Expenses
$15,275
Operating Income
$14,529
Net Effective Rent
$18,000
Profit (Cash Flow)
-$3,471
$7,350
Cash Investment
Renos & Furnishing
$6,250
Setup Costs
$1,100
Total
$7,350
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
-47.21%
Payback Period Days
0