$63,552
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$9,691
Profit
Revenue
$63,552
Operating Expenses
$19,662
Operating Income
$43,891
Net Effective Rent
$34,200
Profit (Cash Flow)
$9,691
$11,450
Cash Investment
Renos & Furnishing
$8,500
Setup Costs
$2,950
Total
$11,450
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
84.63%
Payback Period Days
431