$46,941
Annual Revenue
Projected nightly rate is $238/night at 54% occupancy.
Top 101% of comparables
Top 101% of comparables
$12,639
Profit
Revenue
$46,941
Operating Expenses
$17,502
Operating Income
$29,439
Net Effective Rent
$16,800
Profit (Cash Flow)
$12,639
$10,000
Cash Investment
Renos & Furnishing
$8,500
Setup Costs
$1,500
Total
$10,000
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
126.38%
Payback Period Days
288