$52,537
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$11,567
Profit
Revenue
$52,537
Operating Expenses
$18,230
Operating Income
$34,307
Net Effective Rent
$22,740
Profit (Cash Flow)
$11,567
$10,620
Cash Investment
Renos & Furnishing
$8,625
Setup Costs
$1,995
Total
$10,620
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
108.91%
Payback Period Days
335