UNIT M
2.19 FLOOR 2
PRICE
$159.500
AREA
69,5 m2
HOME
FLOOR
UNIT
RENDER
FINANCIAL MODEL
UNIT INFO
INVESTMENT INFO
1 BR CEMAGI 1ST FLOOR $159.500 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
85%
17%
27,5 + 15
14,1%
$702
$3.228
$22.547
OPTIMISTIC CASE
$150
90%
17%
27,5 + 15
17,6%
$810
$3.970
$28.080
conservation CASE
$110
80%
17%
27,5 + 15
11%
$594
$2.546
$17.576