UNIT S 3.49 FLOOR 3

PRICE

$106.000

AREA

33 m2

UNIT

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

85%

17%

27,5 + 15

14,7%

$486

$2.198

$15.609

OPTIMISTIC CASE

$100

90%

17%

27,5 + 15

17,6%

$540

$2.607

$18.707

conservation CASE

$70

80%

17%

27,5 + 15

10,6%

$378

$1.577

$11.186