find Return on Investment (ROI), Loan to Value Ratio, Break Even Ratio (BER, Debt Coverage Ratio (DCR), Equity Before-tax cash flow (EBTCF), ROA using these numbers

ROOMS SALE PRICE PRICE/ROOM PROPERTY VALUE 104,800,000480,0001,885,000 2020 INCOME: \begin{tabular}{|l|r|} \hline Room Revenue & 32,803.51 \\ \hline Food \& Beverage Revenues & 16,976.46 \\ \hline Telephone Revenue & $8.45 \\ \hline Other Departmental Revenue & $4,099.56 \\ \hline Other Income & $8,228.20 \\ \hline \end{tabular} Effective Gross Income 56,909.82 OPERATING EXPENSES: \begin{tabular}{|l|r|} \hline Room (Departmental) & 7005.38 \\ \hline Food \& Beverage (Departmental) & 15570.01 \\ \hline Telephone Expenses (Departmental) & 198.31 \\ \hline Other Departmental Expenses & 2639.24 \\ \hline Real Estate Taxes & 5418.4 \\ \hline Property Insurance & 3142.04 \\ \hline Utilities & 2033.96 \\ \hline Repairs and Maintenance & 3970.53 \\ \hline Franchise Fee & 1775.65 \\ \hline Management Fees & 1700.84 \\ \hline Payroll \& Benefits & 7440.57 \\ \hline Advertising \& Marketing & 3883.57 \\ \hline Professional Fees & 1042.03 \\ \hline General \& Administrative & 13336.11 \\ \hline Other Expenses & 3571.09 \\ \hline Ground Rent & 3743.64 \\ \hline \end{tabular} Total Operating Expenses 79217.33 Operating Expense Ratio (\%) 102.21 Net Operating Income 1257.74 CAPITAL ITEMS: \begin{tabular}{|l|r|} \hline Capital Expenditures & 3736.29 \\ \hline Extraordinary Capital Expenditures & 488.7 \\ \hline \end{tabular} Total Capital Items 3750.84 Net Cash Flow 5008.58 NOI DSCR NCF DSCR Occupancy Rate (\%) ROOMS SALE PRICE PRICE/ROOM PROPERTY VALUE 104,800,000480,0001,885,000 2020 INCOME: \begin{tabular}{|l|r|} \hline Room Revenue & 32,803.51 \\ \hline Food \& Beverage Revenues & 16,976.46 \\ \hline Telephone Revenue & $8.45 \\ \hline Other Departmental Revenue & $4,099.56 \\ \hline Other Income & $8,228.20 \\ \hline \end{tabular} Effective Gross Income 56,909.82 OPERATING EXPENSES: \begin{tabular}{|l|r|} \hline Room (Departmental) & 7005.38 \\ \hline Food \& Beverage (Departmental) & 15570.01 \\ \hline Telephone Expenses (Departmental) & 198.31 \\ \hline Other Departmental Expenses & 2639.24 \\ \hline Real Estate Taxes & 5418.4 \\ \hline Property Insurance & 3142.04 \\ \hline Utilities & 2033.96 \\ \hline Repairs and Maintenance & 3970.53 \\ \hline Franchise Fee & 1775.65 \\ \hline Management Fees & 1700.84 \\ \hline Payroll \& Benefits & 7440.57 \\ \hline Advertising \& Marketing & 3883.57 \\ \hline Professional Fees & 1042.03 \\ \hline General \& Administrative & 13336.11 \\ \hline Other Expenses & 3571.09 \\ \hline Ground Rent & 3743.64 \\ \hline \end{tabular} Total Operating Expenses 79217.33 Operating Expense Ratio (\%) 102.21 Net Operating Income 1257.74 CAPITAL ITEMS: \begin{tabular}{|l|r|} \hline Capital Expenditures & 3736.29 \\ \hline Extraordinary Capital Expenditures & 488.7 \\ \hline \end{tabular} Total Capital Items 3750.84 Net Cash Flow 5008.58 NOI DSCR NCF DSCR Occupancy Rate (\%)