$25,567
Annual Revenue
Top 101% of comparables
Top 101% of comparables
-$15,557
Profit
Revenue
$25,567
Operating Expenses
$14,724
Operating Income
$10,843
Net Effective Rent
$26,400
Profit (Cash Flow)
-$15,557
$10,800
Cash Investment
Renos & Furnishing
$8,500
Setup Costs
$2,300
Total
$10,800
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
-144.04%
Payback Period Days
0