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
85%
17%
27,5 + 15
14,1%
$864
$4.000
$27.750
OPTIMISTIC CASE
$170
90%
17%
27,5 + 15
16,1%
$918
$4.515
$31.802
conservation CASE
$130
80%
17%
27,5 + 15
10,5%
$702
$3.031
$20.775