UNIT M
3.37 FLOOR 3
PRICE
$172.000
AREA
69,5 m2
HOME
FLOOR
UNIT
RENDER
FINANCIAL MODEL
UNIT INFO
INVESTMENT INFO
1 BR CEMAGI 1ST FLOOR $172.000 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
$150
85%
17%
27,5 + 15
15,1%
$810
$3.743
$26.016
OPTIMISTIC CASE
$160
90%
17%
27,5 + 15
17,4%
$864
$4.242
$29.931
conservation CASE
$120
80%
17%
27,5 + 15
11,1%
$648
$2.788
$19.176