$44,728
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$12,045
Profit
Revenue
$44,728
Operating Expenses
$11,095
Operating Income
$33,633
Net Effective Rent
$21,588
Profit (Cash Flow)
$12,045
$8,149
Cash Investment
Renos & Furnishing
$6,250
Setup Costs
$1,899
Total
$8,149
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
147.81%
Payback Period Days
247