$63,662
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$9,551
Profit
Revenue
$63,662
Operating Expenses
$12,476
Operating Income
$51,186
Net Effective Rent
$41,635
Profit (Cash Flow)
$9,551
$7,135
Cash Investment
Renos & Furnishing
$3,250
Setup Costs
$3,885
Total
$7,135
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
133.86%
Payback Period Days
272