$112,495
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$31,931
Profit
Revenue
$112,495
Operating Expenses
$17,744
Operating Income
$94,751
Net Effective Rent
$62,820
Profit (Cash Flow)
$31,931
$9,585
Cash Investment
Renos & Furnishing
$4,250
Setup Costs
$5,335
Total
$9,585
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
333.13%
Payback Period Days
109