$32,784
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$11,024
Profit
Revenue
$32,784
Operating Expenses
$10,360
Operating Income
$22,424
Net Effective Rent
$11,400
Profit (Cash Flow)
$11,024
$5,300
Cash Investment
Renos & Furnishing
$4,250
Setup Costs
$1,050
Total
$5,300
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
207.99%
Payback Period Days
175