$51,503
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$22,170
Profit
Revenue
$51,503
Operating Expenses
$10,133
Operating Income
$41,370
Net Effective Rent
$19,200
Profit (Cash Flow)
$22,170
$10,200
Cash Investment
Renos & Furnishing
$8,500
Setup Costs
$1,700
Total
$10,200
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
217.35%
Payback Period Days
168