$59,170
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$10,217
Profit
Revenue
$59,170
Operating Expenses
$18,232
Operating Income
$40,937
Net Effective Rent
$30,720
Profit (Cash Flow)
$10,217
$10,660
Cash Investment
Renos & Furnishing
$8,000
Setup Costs
$2,660
Total
$10,660
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
95.84%
Payback Period Days
381