UNIT S
1.11 FLOOR 1
PRICE
$109.000
AREA
25.7 m2
AREA GARDEN
12.7 m2
HOME
FLOOR
UNIT
RENDER
FINANCIAL MODEL
UNIT INFO
INVESTMENT INFO
1 BR CEMAGI 1ST FLOOR $109.000 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%
27 + 15
13,8%
$2.400
$1.669
$15.017
OPTIMISTIC CASE
$100
80%
17%
27 + 15
18,0%
$2.400
$2.184
$19.652
conservation CASE
$70
60%
17%
27 + 15
8,5%
$2.400
$1.032
$9.292