UNIT M
2.17 FLOOR 2
PRICE
$175.000
AREA
69,5 m2
HOME
FLOOR
UNIT
RENDER
FINANCIAL MODEL
UNIT INFO
INVESTMENT INFO
1 BR CEMAGI 1ST FLOOR $175.000 OCEAN 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
$130
70%
17%
26 + 15
11,8%
$3.600
$3.322
$20.647
OPTIMISTIC CASE
$150
80%
17%
26 + 15
16,2%
$3.600
$4.380
$28.374
conservation CASE
$110
60%
17%
26 + 15
8,0%
$3.600
$2.409
$13.986