$48,716
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$24,227
Profit
Revenue
$48,716
Operating Expenses
$14,493
Operating Income
$34,223
Net Effective Rent
$9,996
Profit (Cash Flow)
$24,227
$5,183
Cash Investment
Renos & Furnishing
$4,250
Setup Costs
$933
Total
$5,183
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
467.43%
Payback Period Days
78