Unit Space City Resale Occupancy.xlsx

	A	B	C	E	F	H	I
1
2	UNIT SPACE CITY 1BR PAYBACK SCENARIOS
3
4		PESSIMISTIC		REALISTIC		OPTIMISTIC
5
6		10 уеаr		7 уеаr		6 уеаr
7		Payback period		Payback period		Payback period
8		$139,613		$189,873		$220,533
9		199.72%		250.62%		280.52%
10		Profit after sale		Profit after sale		Profit after sale
11
12		10%		12%		16%
13		Net profit from rental per year		Net profit from rental per year		Net profit from rental per year
14
15		75%		85%		95%
16		Occupancy		Occupancy		Occupancy
17
18		Revenue per year	$27,375	Revenue per year	$37,230	Revenue per year	$41,610
19		Rent per day	$100	Rent per day	$120	Rent per day	$120
20		Personnel and operating costs	$2,738	Personnel and operating costs	$3,723	Personnel and operating costs	$3,745
21		Taxes and platform fees	$7,118	Taxes and platform fees	$9,680	Taxes and platform fees	$10,819
22		Management fee	$3,559	Management fee	$4,840	Management fee	$4,993
23		Revenue Net per year (Payment to investor)	$13,961	Revenue Net per year (Payment to investor)	$18,987	Revenue Net per year (Payment to investor)	$22,053
24		Revenue Net per year (% from Revenue per year)	51.00%	Revenue Net per year (% from Revenue per year)	51.00%	Revenue Net per year (% from Revenue per year)	53.00%
25		Unit price	$140,000	Unit price	$161,000	Unit price	$172,200
26		Revenue Net for 24 years	$335,070	Revenue Net for 24 years	$455,695	Revenue Net for 24 years	$529,279
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100