$32,324
Annual Revenue
Top 101% of comparables
Top 101% of comparables
-$78
Profit
Revenue
$32,324
Operating Expenses
$15,602
Operating Income
$16,722
Net Effective Rent
$16,800
Profit (Cash Flow)
-$78
$5,750
Cash Investment
Renos & Furnishing
$4,250
Setup Costs
$1,500
Total
$5,750
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
-1.35%
Payback Period Days
0