$57,855
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$9,534
Profit
Revenue
$57,855
Operating Expenses
$14,721
Operating Income
$43,134
Net Effective Rent
$33,600
Profit (Cash Flow)
$9,534
$2,900
Cash Investment
Renos & Furnishing
$0
Setup Costs
$2,900
Total
$2,900
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
328.74%
Payback Period Days
111