UNIT S+
6.3 FLOOR 3
PRICE
$115.000
AREA
33,4 m2
HOME
FLOOR
UNIT
RENDER
FINANCIAL MODEL
UNIT INFO
INVESTMENT INFO
1 BR CEMAGI 1ST FLOOR $115.000
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
$118
75%
17%
27,5 + 15
15,4%
$5.841
$3.230
$17.766
OPTIMISTIC CASE
$138
85%
17%
27,5 + 15
20,5%
$7.707
$4.281
$23.548
conservation CASE
$105
60%
17%
27,5 + 15
11,0%
$4.139
$2.300
$12.647