$77,213
Annual Revenue
Projected nightly rate is $302/night at 70% occupancy.
Top 101% of comparables
Top 101% of comparables
$8,975
Profit
Revenue
$77,213
Operating Expenses
$21,438
Operating Income
$55,775
Net Effective Rent
$46,800
Profit (Cash Flow)
$8,975
$8,250
Cash Investment
Renos & Furnishing
$4,250
Setup Costs
$4,000
Total
$8,250
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
108.78%
Payback Period Days
335