$55,751
Annual Revenue
Projected nightly rate is $212/night at 72% occupancy.
Top 101% of comparables
Top 101% of comparables
$8,735
Profit
Revenue
$55,751
Operating Expenses
$18,648
Operating Income
$37,103
Net Effective Rent
$28,368
Profit (Cash Flow)
$8,735
$6,714
Cash Investment
Renos & Furnishing
$4,250
Setup Costs
$2,464
Total
$6,714
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
130.1%
Payback Period Days
280