UNIT S
2.22 FLOOR 2
PRICE
$115.000
AREA
33 m2
HOME
FLOOR
UNIT
RENDER
FINANCIAL MODEL
UNIT INFO
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
$85
85%
17%
27,5 + 15
11,3%
$405
$1.811
$13.008
OPTIMISTIC CASE
$95
90%
17%
27,5 + 15
14,6%
$459
$2.334
$16.836
conservation CASE
$60
80%
17%
27,5 + 15
8,3%
$324
$1.334
$9.588