$32,945
Annual Revenue
Top 101% of comparables
Top 101% of comparables
-$9,078
Profit
Revenue
$32,945
Operating Expenses
$15,683
Operating Income
$17,262
Net Effective Rent
$26,340
Profit (Cash Flow)
-$9,078
$10,795
Cash Investment
Renos & Furnishing
$8,500
Setup Costs
$2,295
Total
$10,795
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
-84.09%
Payback Period Days
0