{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["Sheet1"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Sheet1","index":0,"n_rows":33,"n_cols":8,"rows_kept":33,"cut":false,"hidden":false,"merged":[]}
["Unit","Mo Assess","Annual Assess","2024 Taxes","Tax PIN",null,"2025 Expenses"]
["            Storefront 1143",375.77,{"$f":"+B2*12","v":4509.24},34235.379999999997,"17-04-404-026-1002",null,"Cleaning",3200]
["            Storefront 1145",249.17,{"$f":"+B3*12","v":2990.04},22720.78,"17-04-404-026-1003",null,"Plumbing",280]
["Commercial Total Assessments & Taxes",null,{"$f":"+C2+C3","v":7499.28},{"$f":"+D2+D3","v":56956.159999999996},null,null,"Internet",816]
[{"$nulls":6},"Carpet",4280]
[207,448.5,{"$f":"+B6*12","v":5382},5641.74,"17-04-404-026-1013",null,"Insurance",4222]
[210,351.53,{"$f":"+B7*12","v":4218.3599999999997},4421.96,"17-04-404-026-1016",null,null,{"$f":"SUM(H2:H6)","v":12798}]
[211,422.91,{"$f":"+B8*12","v":5074.92},5319.92,"17-04-404-026-1017"]
[305,359.61,{"$f":"+B9*12","v":4315.32},4523.59,"17-04-404-026-1025"]
[312,352.87,{"$f":"+B10*12","v":4234.4400000000005},4438.8500000000004,"17-04-404-026-1032"]
[]
["Residential Total Assessments & Taxes",null,{"$f":"SUM(C6:C11)","v":23225.040000000001},{"$f":"SUM(D6:D11)","v":24346.059999999998}]
["Restaurant Income $12,100/mo",145200]
["2025 Airbnb Residential Income",235570.92]
["Airbnb Credit",870]
["Airbnb Deduct",-9313.02]
[]
["2025 Adjusted Income",{"$f":"SUM(B13:B17)","v":372327.9}]
[]
["Less Res. Expenses",{"$f":"+H7*-1","v":-12798}]
["Less Res. Assessments",{"$f":"SUM(C6:C10)*-1","v":-23225.040000000001}]
["Less 2024 Res. RE Taxes",{"$f":"+D12*-1","v":-24346.059999999998}]
["Less 2024 Commercial RE Taxes",{"$f":"(+D2+D3)*-1","v":-56956.159999999996}]
["Less Commercial Assessment",{"$f":"+C4*-1","v":-7499.28}]
[]
["Total Net Income",{"$f":"SUM(B18:B24)","v":247503.36000000004}]
[]
[]
["Cap Rate",{"$f":"+B26/3275000","v":7.5573545038167947E-2}]
[]
[]
[]
["2026-04-23"]