UNIT S
5.83 FLOOR 5
PRICE
$123.000
AREA
33 m2
HOME
FLOOR
UNIT
RENDER
FINANCIAL MODEL
UNIT INFO
INVESTMENT INFO
1 BR CEMAGI 5TH FLOOR $148.000 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
$130
75%
17%
27 + 15
16,5%
$2.400
$2.714
$24.424
OPTIMISTIC CASE
$150
85%
17%
27 + 15
22,0%
$2.400
$3.623
$32.604
conservation CASE
$110
70%
17%
27 + 15
12,7%
$2.400
$2.093
$18.834