UNIT S 3.47 FLOOR 3

PRICE

$106.000

AREA

33 m2

INVESTMENT INFO

1 BR CEMAGI 1ST FLOOR $106.000 RICEFIELD 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

$90

70%

17%

27 + 15

14,2%

$2.400

$1.669

$15.017

OPTIMISTIC CASE

$100

80%

17%

27 + 15

18,5%

$2.400

$2.184

$19.652

conservation CASE

$70

60%

17%

27 + 15

8,8%

$2.400

$1.032

$9.292