UNIT S
1.1 FLOOR 1
PRICE
$104.000
AREA
33 m2
HOME
FLOOR
UNIT
RENDER
FINANCIAL MODEL
UNIT INFO
INVESTMENT INFO
1 BR CEMAGI 1ST FLOOR $104.000 GARDEN VIEW
THE COST OF RENT PER DAY
OCCUPANCY RATE
MANAGEMENT FEE
LEASE TERM
ROI (1 YEAR)
OPERATIONAL COSTS
INCOME TAX
RENTAL NET CASH FLOW
REALISTIC CASE
$90
85%
17%
27,5 + 15
15%
$486
$2.198
$15.609
OPTIMISTIC CASE
$100
90%
17%
27,5 + 15
18%
$540
$2.607
$18.707
conservation CASE
$70
80%
17%
27,5 + 15
10,8%
$378
$1.577
$11.186