UNIT M 5.82 FLOOR 5

PRICE

$247.000

AREA

69,5 m2

INVESTMENT INFO

1 BR CEMAGI 5TH FLOOR $247.000 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%

26 + 15

12,3%

$3.600

$4.654

$30.372

OPTIMISTIC CASE

$200

85%

17%

26 + 15

16,9%

$3.600

$6.205

$41.697

conservation CASE

$150

70%

17%

26 + 15

9,9%

$3.600

$3.833

$24.377