$46,941
Annual Revenue
Top 101% of comparables
Top 101% of comparables
-$4,041
Profit
Revenue
$46,941
Operating Expenses
$17,502
Operating Income
$29,439
Net Effective Rent
$33,480
Profit (Cash Flow)
-$4,041
$7,390
Cash Investment
Renos & Furnishing
$4,500
Setup Costs
$2,890
Total
$7,390
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
-54.68%
Payback Period Days
0