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
85%
17%
27,5 + 15
14,1%
$540
$2.455
$17.344
OPTIMISTIC CASE
$120
90%
17%
27,5 + 15
18,3%
$648
$3.152
$22.448
conservation CASE
$80
80%
17%
27,5 + 15
10,4%
$432
$1.819
$12.784