$179,569
Annual Revenue
Top 101% of comparables
Top 101% of comparables
-$23,175
Profit
Revenue
$179,569
Operating Expenses
$34,744
Operating Income
$144,825
Net Effective Rent
$168,000
Profit (Cash Flow)
-$23,175
$22,850
Cash Investment
Renos & Furnishing
$8,750
Setup Costs
$14,100
Total
$22,850
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
-101.42%
Payback Period Days
0