UNIT S+
3.2 FLOOR 2
PRICE
$107.500
AREA
37,09 m2
HOME
FLOOR
UNIT
RENDER
FINANCIAL MODEL
UNIT INFO
INVESTMENT INFO
1 BR CEMAGI 1ST FLOOR $107.500 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
$108
75%
17%
27 + 15
15,1%
$5.322
$2.956
$16.261
OPTIMISTIC CASE
$123
85%
17%
27 + 15
19,5%
$6.869
$3.816
$20.988
conservation CASE
$95
60%
17%
27 + 15
10,6%
$3.745
$2.080
$11.443