$38,661
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$5,315
Profit
Revenue
$38,661
Operating Expenses
$9,346
Operating Income
$29,315
Net Effective Rent
$24,000
Profit (Cash Flow)
$5,315
$6,350
Cash Investment
Renos & Furnishing
$4,250
Setup Costs
$2,100
Total
$6,350
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
83.7%
Payback Period Days
436