$44,647
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$5,243
Profit
Revenue
$44,647
Operating Expenses
$17,204
Operating Income
$27,443
Net Effective Rent
$22,200
Profit (Cash Flow)
$5,243
$8,200
Cash Investment
Renos & Furnishing
$6,250
Setup Costs
$1,950
Total
$8,200
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
63.94%
Payback Period Days
571