UNIT S 2.22 FLOOR 2
PRICE
$115.000
AREA
33 m2
UNIT
INVESTMENT INFO
1 BR CEMAGI 1ST FLOOR $115.000 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
$75
75%
17%
27 + 15
11,5%
$2.400
$1.464
$13.177
OPTIMISTIC CASE
$90
85%
17%
27 + 15
16,3%
$2.400
$2.078
$18.698
conservation CASE
$60
70%
17%
27 + 15
8,1%
$2.400
$1.032
$9.292