UNIT M
2.19 FLOOR 2
PRICE
$172.000
AREA
69,5 m2
HOME
FLOOR
UNIT
RENDER
FINANCIAL MODEL
UNIT INFO
INVESTMENT INFO
1 BR CEMAGI 1ST FLOOR $172.000 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
$150
75%
17%
27 + 15
15,9%
$3.600
$3.048
$27.434
OPTIMISTIC CASE
$160
85%
17%
27 + 15
19,7%
$3.600
$3.760
$33.841
conservation CASE
$120
70%
17%
27 + 15
11,4%
$3.600
$2.185
$19.663