$110,815
Annual Revenue
Projected nightly rate is $410/night at 74% occupancy.
Top 101% of comparables
Top 101% of comparables
$16,609
Profit
Revenue
$110,815
Operating Expenses
$25,806
Operating Income
$85,009
Net Effective Rent
$68,400
Profit (Cash Flow)
$16,609
$10,800
Cash Investment
Renos & Furnishing
$5,000
Setup Costs
$5,800
Total
$10,800
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
153.78%
Payback Period Days
237