$48,924
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$7,164
Profit
Revenue
$48,924
Operating Expenses
$17,760
Operating Income
$31,164
Net Effective Rent
$24,000
Profit (Cash Flow)
$7,164
$8,600
Cash Investment
Renos & Furnishing
$6,500
Setup Costs
$2,100
Total
$8,600
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
83.3%
Payback Period Days
438