$21,860
Annual Revenue
Top 101% of comparables
Top 101% of comparables
-$1,982
Profit
Revenue
$21,860
Operating Expenses
$14,242
Operating Income
$7,618
Net Effective Rent
$9,600
Profit (Cash Flow)
-$1,982
$5,150
Cash Investment
Renos & Furnishing
$4,250
Setup Costs
$900
Total
$5,150
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
-38.48%
Payback Period Days
0