$94,963
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$31,018
Profit
Revenue
$94,963
Operating Expenses
$19,545
Operating Income
$75,418
Net Effective Rent
$44,400
Profit (Cash Flow)
$31,018
$12,175
Cash Investment
Renos & Furnishing
$8,875
Setup Costs
$3,300
Total
$12,175
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
254.76%
Payback Period Days
143