UNIT S
1.7 FLOOR 1
PRICE
$119.000
AREA
25.7 m2
AREA GARDEN
22.3 m2
HOME
FLOOR
UNIT
RENDER
FINANCIAL MODEL
UNIT INFO
INVESTMENT INFO
1 BR CEMAGI 1ST FLOOR $119.000 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%
27 + 15
14,2%
$2.400
$1.881
$16.926
OPTIMISTIC CASE
$110
80%
17%
27 + 15
18,3%
$2.400
$2.426
$21.834
conservation CASE
$90
60%
17%
27 + 15
10,6%
$2.400
$1.396
$12.563