UNIT M
4.59 FLOOR 4
PRICE
$197.000
AREA
69,5 m2
HOME
FLOOR
UNIT
RENDER
FINANCIAL MODEL
UNIT INFO
INVESTMENT INFO
1 BR CEMAGI 1ST FLOOR $197.000 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%
27 + 15
15,0%
$3.600
$3.275,4
$29.478,6
OPTIMISTIC CASE
$170
85%
17%
27 + 15
18,4%
$3.600
$4.017,6
$36.158,8
conservation CASE
$130
70%
17%
27 + 15
11,0%
$3.600
$2.396,8
$21.571,6