$57,679
Annual Revenue
Top 101% of comparables
Top 101% of comparables
-$8,619
Profit
Revenue
$57,679
Operating Expenses
$18,898
Operating Income
$38,781
Net Effective Rent
$47,400
Profit (Cash Flow)
-$8,619
$12,550
Cash Investment
Renos & Furnishing
$8,500
Setup Costs
$4,050
Total
$12,550
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
-68.67%
Payback Period Days
0