$110,212
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$33,485
Profit
Revenue
$110,212
Operating Expenses
$25,728
Operating Income
$84,485
Net Effective Rent
$51,000
Profit (Cash Flow)
$33,485
$14,850
Cash Investment
Renos & Furnishing
$10,500
Setup Costs
$4,350
Total
$14,850
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
225.48%
Payback Period Days
161