$36,466
Annual Revenue
Top 101% of comparables
Top 101% of comparables
-$9,675
Profit
Revenue
$36,466
Operating Expenses
$16,141
Operating Income
$20,325
Net Effective Rent
$30,000
Profit (Cash Flow)
-$9,675
$6,850
Cash Investment
Renos & Furnishing
$4,250
Setup Costs
$2,600
Total
$6,850
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
-141.23%
Payback Period Days
0