$105,552
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$33,030
Profit
Revenue
$105,552
Operating Expenses
$25,122
Operating Income
$80,430
Net Effective Rent
$47,400
Profit (Cash Flow)
$33,030
$14,550
Cash Investment
Renos & Furnishing
$10,500
Setup Costs
$4,050
Total
$14,550
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
227.01%
Payback Period Days
160