UNIT S 4.76 FLOOR 4

PRICE

$125.000

AREA

33 m2

INVESTMENT INFO

1 BR CEMAGI 1ST FLOOR $125.000 RICEFIELD 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

$100

70%

17%

27 + 15

13,5%

$2.400

$1.880

$16.925

OPTIMISTIC CASE

$120

80%

17%

27 + 15

19,2%

$2.400

$2.668

$24.014

conservation CASE

$80

65%

17%

27 + 15

9,6%

$2.400

$1.335

$12.018