UNIT S+
1.3 FLOOR 3
PRICE
$101.000
AREA
36 m2
HOME
FLOOR
UNIT
RENDER
FINANCIAL MODEL
UNIT INFO
INVESTMENT INFO
1 BR CEMAGI 1ST FLOOR $101.000
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
$88
75%
17%
27 + 15
13,1%
$4.336
$2.409
$13.250
OPTIMISTIC CASE
$103
85%
17%
27 + 15
17,4%
$5.752
$3.196
$17.576
conservation CASE
$80
60%
17%
27 + 15
9,5%
$3.154
$1.752
$9.636