UNIT S
4.65 FLOOR 4
PRICE
$132.000
AREA
33 m2
HOME
FLOOR
UNIT
RENDER
FINANCIAL MODEL
UNIT INFO
INVESTMENT INFO
1 BR CEMAGI 1ST FLOOR $132.000 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
$115
85%
17%
27,5 + 15
15,1%
$621
$2.841
$19.945
OPTIMISTIC CASE
$135
90%
17%
27,5 + 15
19,1%
$729
$3.561
$25.254
conservation CASE
$100
80%
17%
27,5 + 15
12,1%
$540
$2.304
$15.980