UNIT S
1.1 FLOOR 1
PRICE
$104.000
AREA
25.7 m2
AREA GARDEN
16.6 m2
HOME
FLOOR
UNIT
RENDER
FINANCIAL MODEL
UNIT INFO
INVESTMENT INFO
1 BR CEMAGI 1ST FLOOR $114.000 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
70%
17%
26 + 15
12,6%
$2400
$2.300
$14.386
OPTIMISTIC CASE
$100
80%
17%
26 + 15
16,6%
$2400
$2.920
$18.916
conservation CASE
$70
60%
17%
26 + 15
7,7%
$2400
$1.533
$8.791