UNIT S+
6.2 FLOOR 2
PRICE
$155.000
AREA
58,04 m2
HOME
FLOOR
UNIT
RENDER
FINANCIAL MODEL
UNIT INFO
INVESTMENT INFO
1 BR CEMAGI 1ST FLOOR $155.000
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
$135
75%
17%
27 + 15
13,1%
$6.652
$3.696
$20.326
OPTIMISTIC CASE
$175
85%
17%
27 + 15
19,3%
$9.773
$5.429
$29.862
conservation CASE
$115
60%
17%
27 + 15
8,9%
$4.533
$2.518
$13.852