$50,491
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$2,527
Profit
Revenue
$50,491
Operating Expenses
$17,964
Operating Income
$32,527
Net Effective Rent
$30,000
Profit (Cash Flow)
$2,527
$11,100
Cash Investment
Renos & Furnishing
$8,500
Setup Costs
$2,600
Total
$11,100
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
22.76%
Payback Period Days
1604