UNIT M 5.77 FLOOR 5

PRICE

$225.000

AREA

69,5 m2

INVESTMENT INFO

1 BR CEMAGI 5TH FLOOR $225.000 OCEAN , RICE FIELD AND VOLCANO 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

$170

75%

17%

27 + 15

14,0%

$3.600

$3.503

$31.524

OPTIMISTIC CASE

$200

85%

17%

27 + 15

19,2%

$3.600

$4.790

$43.111

conservation CASE

$150

70%

17%

27 + 15

11,3%

$3.600

$2.821

$25.389