$30,008
Annual Revenue
Top 101% of comparables
Top 101% of comparables
-$5,693
Profit
Revenue
$30,008
Operating Expenses
$15,301
Operating Income
$14,707
Net Effective Rent
$20,400
Profit (Cash Flow)
-$5,693
$4,050
Cash Investment
Renos & Furnishing
$2,250
Setup Costs
$1,800
Total
$4,050
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
-140.55%
Payback Period Days
0