UNIT S+
2.3 FLOOR 3
PRICE
$150.000
AREA
54,22 m2
HOME
FLOOR
UNIT
RENDER
FINANCIAL MODEL
UNIT INFO
INVESTMENT INFO
1 BR CEMAGI 1ST FLOOR $150.000
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
$132
75%
17%
27 + 15
13,2%
$6.504
$3.614
$19.874
OPTIMISTIC CASE
$176
85%
17%
27 + 15
20,0%
$9.829
$5.460
$30.032
conservation CASE
$115
60%
17%
27 + 15
9,2%
$4.533
$2.518
$13.852