$40,268
Annual Revenue
Projected nightly rate is $147/night at 75% occupancy.
Top 101% of comparables
Top 101% of comparables
$6,833
Profit
Revenue
$40,268
Operating Expenses
$16,635
Operating Income
$23,633
Net Effective Rent
$16,800
Profit (Cash Flow)
$6,833
$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
118.83%
Payback Period Days
307