$54,407
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$5,814
Profit
Revenue
$54,407
Operating Expenses
$18,473
Operating Income
$35,934
Net Effective Rent
$30,120
Profit (Cash Flow)
$5,814
$9,110
Cash Investment
Renos & Furnishing
$6,500
Setup Costs
$2,610
Total
$9,110
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
63.81%
Payback Period Days
572