UNIT M
4.58 FLOOR 4
PRICE
$216.000
AREA
69,5 m2
HOME
FLOOR
UNIT
RENDER
FINANCIAL MODEL
UNIT INFO
INVESTMENT INFO
1 BR CEMAGI 1ST FLOOR $216.000 OCEAN 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
$160
75%
17%
26 + 15
13,1%
$3.600
$4.380
$28.374
OPTIMISTIC CASE
$170
85%
17%
26 + 15
16,2%
$3.600
$5.274
$34.902
conservation CASE
$130
70%
17%
26 + 15
9,6%
$3.600
$3.322
$20.647