$40,133
Annual Revenue
Top 101% of comparables
Top 101% of comparables
-$9,964
Profit
Revenue
$40,133
Operating Expenses
$16,617
Operating Income
$23,516
Net Effective Rent
$33,480
Profit (Cash Flow)
-$9,964
$11,390
Cash Investment
Renos & Furnishing
$8,500
Setup Costs
$2,890
Total
$11,390
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
-87.48%
Payback Period Days
0