$51,901
Annual Revenue
Top 101% of comparables
Top 101% of comparables
-$19,646
Profit
Revenue
$51,901
Operating Expenses
$18,147
Operating Income
$33,754
Net Effective Rent
$53,400
Profit (Cash Flow)
-$19,646
$11,050
Cash Investment
Renos & Furnishing
$6,500
Setup Costs
$4,550
Total
$11,050
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
-177.79%
Payback Period Days
0