UNIT S
2.27 FLOOR 2
PRICE
$125.000
AREA
33 m2
HOME
FLOOR
UNIT
RENDER
FINANCIAL MODEL
UNIT INFO
INVESTMENT INFO
1 BR CEMAGI 1ST FLOOR $125.000 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%
26 + 15
10,1%
$2.400
$2.053
$12.588
OPTIMISTIC CASE
$90
85%
17%
26 + 15
14,4%
$2.400
$2.792
$17.983
conservation CASE
$60
70%
17%
26 + 15
7,0%
$2.400
$1.533
$8.791