UNIT S+
2.4 FLOOR 4
PRICE
$168.000
AREA
58,3 m2
HOME
FLOOR
UNIT
RENDER
FINANCIAL MODEL
UNIT INFO
INVESTMENT INFO
1 BR CEMAGI 1ST FLOOR $168.000
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
$143
75%
17%
27,5 + 15
12,8%
$7.046
$3.915
$21.530
OPTIMISTIC CASE
$185
85%
17%
27,5 + 15
18,8%
$10.331
$5.740
$31.568
conservation CASE
$125
60%
17%
27,5 + 15
9,0%
$4.928
$2.738
$15.056