$83,677
Annual Revenue
Top 101% of comparables
Top 101% of comparables
-$1,001
Profit
Revenue
$83,677
Operating Expenses
$22,278
Operating Income
$61,399
Net Effective Rent
$62,400
Profit (Cash Flow)
-$1,001
$15,800
Cash Investment
Renos & Furnishing
$10,500
Setup Costs
$5,300
Total
$15,800
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
-6.33%
Payback Period Days
0