UNIT S+
6.3 FLOOR 3
PRICE
$154.000
AREA
37,51 m2
HOME
FLOOR
UNIT
RENDER
FINANCIAL MODEL
UNIT INFO
INVESTMENT INFO
1 BR CEMAGI 1ST FLOOR $154.000
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
$145
75%
17%
27 + 15
14,2%
$7.145
$3.969
$21.832
OPTIMISTIC CASE
$180
85%
17%
27 + 15
19,9%
$10.052
$5.584
$30.715
conservation CASE
$125
60%
17%
27 + 15
9,8%
$4.928
$2.738
$15.056