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
70%
17%
27 + 15
13,5%
$3.600
$2.397
$21.572
OPTIMISTIC CASE
$150
80%
17%
27 + 15
18,5%
$3.600
$3.275
$29.479
conservation CASE
$110
60%
17%
27 + 15
9,3%
$3.600
$1.639
$14.755