$35,239
Annual Revenue
Top 101% of comparables
Top 101% of comparables
-$5,942
Profit
Revenue
$35,239
Operating Expenses
$15,981
Operating Income
$19,258
Net Effective Rent
$25,200
Profit (Cash Flow)
-$5,942
$6,450
Cash Investment
Renos & Furnishing
$4,250
Setup Costs
$2,200
Total
$6,450
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
-92.12%
Payback Period Days
0