$137,240
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$47,503
Profit
Revenue
$137,240
Operating Expenses
$21,937
Operating Income
$115,303
Net Effective Rent
$67,800
Profit (Cash Flow)
$47,503
$13,100
Cash Investment
Renos & Furnishing
$10,500
Setup Costs
$2,600
Total
$13,100
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
362.62%
Payback Period Days
100