UNIT S
1.5 FLOOR 1
PRICE
$129.000
AREA
27,5 m2
AREA GARDEN
26.1 m2
HOME
FLOOR
UNIT
RENDER
FINANCIAL MODEL
UNIT INFO
INVESTMENT INFO
1 BR CEMAGI 1ST FLOOR $129.000 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
$100
70%
17%
26 + 15
12,6%
$2.400
$2.555
$16.252
OPTIMISTIC CASE
$110
80%
17%
26 + 15
16,3%
$2.400
$3.212
$21.048
conservation CASE
$90
60%
17%
26 + 15
9,3%
$2.400
$1.971
$11.988