$46,751
Annual Revenue
Top 101% of comparables
Top 101% of comparables
-$7,866
Profit
Revenue
$46,751
Operating Expenses
$17,478
Operating Income
$29,274
Net Effective Rent
$37,140
Profit (Cash Flow)
-$7,866
$13,545
Cash Investment
Renos & Furnishing
$10,350
Setup Costs
$3,195
Total
$13,545
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
-58.07%
Payback Period Days
0