$60,601
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$4,123
Profit
Revenue
$60,601
Operating Expenses
$19,278
Operating Income
$41,323
Net Effective Rent
$37,200
Profit (Cash Flow)
$4,123
$9,575
Cash Investment
Renos & Furnishing
$6,375
Setup Costs
$3,200
Total
$9,575
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
43.06%
Payback Period Days
848