$73,268
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$21,743
Profit
Revenue
$73,268
Operating Expenses
$16,725
Operating Income
$56,543
Net Effective Rent
$34,800
Profit (Cash Flow)
$21,743
$10,000
Cash Investment
Renos & Furnishing
$7,000
Setup Costs
$3,000
Total
$10,000
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
217.43%
Payback Period Days
167