$23,003
Annual Revenue
Top 101% of comparables
Top 101% of comparables
-$5,787
Profit
Revenue
$23,003
Operating Expenses
$14,390
Operating Income
$8,613
Net Effective Rent
$14,400
Profit (Cash Flow)
-$5,787
$4,300
Cash Investment
Renos & Furnishing
$3,000
Setup Costs
$1,300
Total
$4,300
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
-134.58%
Payback Period Days
0