$34,698
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$10,033
Profit
Revenue
$34,698
Operating Expenses
$9,126
Operating Income
$25,573
Net Effective Rent
$15,540
Profit (Cash Flow)
$10,033
$5,645
Cash Investment
Renos & Furnishing
$4,250
Setup Costs
$1,395
Total
$5,645
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
177.72%
Payback Period Days
205