10 Kalamiotou Athina, 105 60
6 bed • 6 bath • 6 guests
$144,900
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$90,921
Profit
Revenue
$144,900
Operating Expenses
$23,979
Operating Income
$120,921
Net Effective Rent
$30,000
Profit (Cash Flow)
$90,921
$268,100
Cash Investment
Renos & Furnishing
$265,500
Setup Costs
$2,600
Total
$268,100
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
33.91%
Payback Period Days
1077