$38,530
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$2,921
Profit
Revenue
$38,530
Operating Expenses
$16,409
Operating Income
$22,121
Net Effective Rent
$19,200
Profit (Cash Flow)
$2,921
$5,950
Cash Investment
Renos & Furnishing
$4,250
Setup Costs
$1,700
Total
$5,950
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
49.08%
Payback Period Days
744