UNIT S 5.95 FLOOR 5

PRICE

$123.000

AREA

33 m2

INVESTMENT INFO

1 BR CEMAGI 5TH FLOOR $123.000 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

$95

70%

17%

27 + 15

13,0%

$2.400

$1.775

$15.972

OPTIMISTIC CASE

$110

80%

17%

27 + 15

17,8%

$2.400

$2.426

$21.834

conservation CASE

$75

60%

17%

27 + 15

8,2%

$2.400

$1.123

$10.109