UNIT S+
1.2 FLOOR 2
PRICE
$91.800
AREA
33,97 m2
HOME
FLOOR
UNIT
RENDER
FINANCIAL MODEL
UNIT INFO
INVESTMENT INFO
1 BR CEMAGI 1ST FLOOR $91.800
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
$80
75%
17%
27 + 15
13,1%
$3.942
$2.190
$12.045
OPTIMISTIC CASE
$99
85%
17%
27 + 15
18,4%
$5.529
$3.071
$16.893
conservation CASE
$70
60%
17%
27 + 15
9,2%
$2.759
$1.533
$8.432