$52,595
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$16,358
Profit
Revenue
$52,595
Operating Expenses
$18,237
Operating Income
$34,358
Net Effective Rent
$18,000
Profit (Cash Flow)
$16,358
$9,600
Cash Investment
Renos & Furnishing
$8,000
Setup Costs
$1,600
Total
$9,600
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
170.39%
Payback Period Days
214