UNIT S
3.43 FLOOR 3
PRICE
$123.000
AREA
33 m2
HOME
FLOOR
UNIT
RENDER
FINANCIAL MODEL
UNIT INFO
INVESTMENT INFO
1 BR CEMAGI 1ST FLOOR $123.000 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
$100
75%
17%
27 + 15
14,9%
$2.400
$2.032
$18.289
OPTIMISTIC CASE
$120
85%
17%
27 + 15
20,9%
$2.400
$2.850
$25.650
conservation CASE
$80
70%
17%
27 + 15
10,7%
$2.400
$1.456
$13.108