$82,574
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$34,866
Profit
Revenue
$82,574
Operating Expenses
$18,908
Operating Income
$63,666
Net Effective Rent
$28,800
Profit (Cash Flow)
$34,866
$3,251
Cash Investment
Renos & Furnishing
$751
Setup Costs
$2,500
Total
$3,251
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
1,072.47%
Payback Period Days
34