UNIT S+
2.2 FLOOR 2
PRICE
$157.000
AREA
59,09 m2
HOME
FLOOR
UNIT
RENDER
FINANCIAL MODEL
UNIT INFO
INVESTMENT INFO
1 BR CEMAGI 1ST FLOOR $157.000
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
$121
75%
17%
27 + 15
11,6%
$5.962
$3.312
$18.218
OPTIMISTIC CASE
$162
85%
17%
27 + 15
17,6%
$9.047
$5.026
$27.643
conservation CASE
$105
60%
17%
27 + 15
8,1%
$4.139
$2.300
$12.647