Rental Apartments

Real EstateUnited States
United States — Key Indicators
Corporate Tax
21.0%
Electricity
$0.12/kWh
Commercial Rent
$25/m²/mo
Avg. Wage
$3,500/mo
VAT
7%
Payroll Tax
7.6%
Cost Index
1.00x

Model Parameters

CAPEX (K€)500 K€
Units5 units
Monthly Rent (€)800 €
Occupancy (%)90 %
OPEX (K€/yr)20 K€
Payback Period
27.3years
Profit / Year
$18K
Revenue / Year
$43K
CAPEX
$500K
ROI
3.7%
Net Margin
42.4%
Monthly Profit
$2K
Tax Rate
21.0%
CAPEX Multiplier
1.00x
OPEX Multiplier
1.00x
Revenue Factor
1.00x

Cumulative Cash Flow ($)

Adjusted for United States — tax 21%, cost index 1x

Y0Y1Y2Y3Y4Y5Y6Y7Y8Y9Y10$-500K$-450K$-400K$-350K$-300K

Revenue & Profit Growth ($)

Projected trajectory for United States market conditions

Y0Y1Y2Y3Y4Y5$-90K$0$90K$180K$270K