UNIT M
3.37 FLOOR 3
PRICE
$189.000
AREA
69,5 m2
HOME
FLOOR
UNIT
RENDER
FINANCIAL MODEL
UNIT INFO
INVESTMENT INFO
1 BR CEMAGI 1ST FLOOR $189.000 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
75%
17%
26 + 15
14,0%
$3.600
$4.106
$26.376
OPTIMISTIC CASE
$160
85%
17%
26 + 15
17,3%
$3.600
$4.964
$32.637
conservation CASE
$120
70%
17%
26 + 15
9,9%
$3.600
$3.066
$18.782