UNIT S+
6.4 FLOOR 4
PRICE
$168.000
AREA
55,6 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
$155
75%
17%
27,5 + 15
13,9%
$7.638
$4.243
$23.337
OPTIMISTIC CASE
$195
85%
17%
27,5 + 15
19,8%
$10.890
$6.050
$33.274
conservation CASE
$135
60%
17%
27,5 + 15
9,7%
$5.322
$2.956
$16.261