UNIT S
5.94 FLOOR 5
PRICE
$162.000
AREA
33 m2
HOME
FLOOR
UNIT
RENDER
FINANCIAL MODEL
VIDEO VIEW
INVESTMENT INFO
1 BR CEMAGI 5TH FLOOR $162.000 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
$100
75%
17%
26 + 15
10,9%
$2.400
$2.738
$17.584
OPTIMISTIC CASE
$110
85%
17%
26 + 15
13,9%
$2.400
$3.413
$22.513
conservation CASE
$80
70%
17%
26 + 15
7,7%
$2.400
$2.044
$12.521