$32,342
Annual Revenue
Top 101% of comparables
Top 101% of comparables
-$1,262
Profit
Revenue
$32,342
Operating Expenses
$15,605
Operating Income
$16,738
Net Effective Rent
$18,000
Profit (Cash Flow)
-$1,262
$8,100
Cash Investment
Renos & Furnishing
$6,500
Setup Costs
$1,600
Total
$8,100
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
-15.58%
Payback Period Days
0