UNIT S+
1.4 FLOOR 4
PRICE
$105.000
AREA
36,1 m2
HOME
FLOOR
UNIT
RENDER
FINANCIAL MODEL
UNIT INFO
INVESTMENT INFO
1 BR CEMAGI 1ST FLOOR $105.000
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
$95
75%
17%
27,5 + 15
13,9%
$4.780
$2.655
$14.605
OPTIMISTIC CASE
$113
85%
17%
27,5 + 15
18,4%
$6.310
$3.506
$19.282
conservation CASE
$90
60%
17%
27,5 + 15
10,3%
$3.548
$1.971
$10.840