$127,806
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$21,791
Profit
Revenue
$127,806
Operating Expenses
$28,015
Operating Income
$99,791
Net Effective Rent
$78,000
Profit (Cash Flow)
$21,791
$19,350
Cash Investment
Renos & Furnishing
$12,750
Setup Costs
$6,600
Total
$19,350
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
112.61%
Payback Period Days
324