$94,737
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$23,021
Profit
Revenue
$94,737
Operating Expenses
$23,716
Operating Income
$71,021
Net Effective Rent
$48,000
Profit (Cash Flow)
$23,021
$12,600
Cash Investment
Renos & Furnishing
$8,500
Setup Costs
$4,100
Total
$12,600
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
182.7%
Payback Period Days
199