$40,980
Annual Revenue
Top 101% of comparables
Top 101% of comparables
-$23,747
Profit
Revenue
$40,980
Operating Expenses
$16,727
Operating Income
$24,253
Net Effective Rent
$48,000
Profit (Cash Flow)
-$23,747
$12,600
Cash Investment
Renos & Furnishing
$8,500
Setup Costs
$4,100
Total
$12,600
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
-188.46%
Payback Period Days
0