Can I get a second opinion on this VR analysis?

[Mike M.]

I'm an experienced investor but new to VR. I'm hoping to get some input from more experienced VR investors. I put together a quick analysis spreadsheet based on something I found from Jon Crosby and ran a few properties through it from Provincetown, MA. So far I haven't been able to find a single cash flowing property based on reported revenue from past years. Am I missing something, is Provincetown not the cash flowing town I've been lead to believe or are VR investors not making money? Google Sheet - 36 Shank Painter Rd