ABCDEFGHIJKLMNOPQRSTUVWXYZAAAB
1
2
Villa typeVilla 2 BR
3
Villa area (m²)100,39
4
Land area (m²)140,00
5
Floors2,00
6
Price per m² ($)2.006,18
7
PRESALE price ($)201.400
8
First payment 30%60.420
9
10
11
Villa 2 BRPayment amount%Unit price (forecast)Agency commission
TaxInvestor rental income for the periodInvestor rental income (cumulative)Investor income from sale in the selected yearROI from rental for the periodROI from rental (cumulative)ROI from sale
Total ROI
12
13
1 Payment - Q1 202560.42030,00%201.400---------
14
2 Payment - Q4 202560.42030,00%239.8715%0--26.477--21,91%-
15
3 Payment - Q2 202660.42030,00%269.5195%0--54.643--30,15%-
16
4 Payment - Q3 202620.14010,00%285.6905%00,000,0070.0050,000,0034,76%34,76%
17
2027- Forecast0,00285.6905%10%29.153,4729.153,4741.43614,48%14,48%20,57%35,05%
18
2028 - Forecast0,00285.6905%10%29.153,4758.306,9441.43614,48%28,95%20,57%49,52%
19
2029 - Forecast0,00285.6905%10%29.153,4787.460,4141.43614,48%43,43%20,57%64,00%
20
21
22
23
24
25
26
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