|
Panorama Seafront Homes Phase 2 - Rental Potential |
| RENTAL POTENTIAL - PANORAMA SEAFRONT HOMES II-2008 | | # | House area (m2) | House Type | Beds | Views | Plot (m2) | Pool | Price | Annual Rental Income | Annual General Expenses | Annual net income | | 1 | 142,70 | Detached | 3 | Sea | 444 | Pool | 335.000 | 18.199,63 | 6.152 | 12.047 | | 2 | 111,00 | Detached | 3 | Sea | 382 | Pool | 269.000 | 14.156,68 | 5.772 | 8.385 | | 3 | 117,24 | Detached | 3 | Sea | 387 | Pool | 290.000 | 14.952,52 | 5.847 | 9.106 | | 4 | 116,30 | Detached | 3 | Sea | 396 | Pool | 280.000 | 14.832,63 | 5.836 | 8.997 | | 5 | 50,80 | S. Detached | 1 | Pool | 89 | N/A | 119.000 | 9.395,01 | 3.130 | 6.265 | | 6 | 50,28 | S. Detached | 1 | Pool | 83 | N/A | 118.000 | 9.298,84 | 3.123 | 6.175 | | 7 | 76,50 | Apartment | 2 | Pool | 149 | N/A | 176.000 | 13.166,38 | 4.578 | 8.588 | | 8 | 73,70 | Apartment | 2 | Pool | 136 | N/A | 173.000 | 12.684,48 | 4.544 | 8.140 | | 9 | 74,05 | Apartment | 2 | Pool | 130 | N/A | 173.000 | 12.744,72 | 3.589 | 9.156 | | 10 | 73,55 | Apartment | 2 | Sea/pool | N/A | N/A | 177.000 | 12.658,66 | 3.583 | 9.076 | | 11 | 73,70 | Apartment | 2 | Sea/pool | N/A | N/A | 177.000 | 12.684,48 | 3.584 | 9.100 | | 12 | 70,73 | Apartment | 2 | Sea/pool | N/A | N/A | 175.000 | 12.173,31 | 3.549 | 8.625 | | 13 | 71,70 | Apartment | 2 | Pool | 133 | N/A | 170.000 | 12.340,26 | 4.520 | 7.820 | | 14 | 72,30 | Apartment | 2 | Pool | 114 | N/A | 171.000 | 12.443,52 | 4.528 | 7.916 | | 15 | 76,61 | Apartment | 2 | Pool | 137 | N/A | 176.000 | 13.185,32 | 4.579 | 8.606 | | 16 | 71,70 | Apartment | 2 | Sea/pool | N/A | N/A | 174.000 | 12.340,26 | 3.560 | 8.780 | | 17 | 72,28 | Apartment | 2 | Sea/pool | N/A | N/A | 174.000 | 12.440,08 | 3.567 | 8.873 | | 18 | 73,42 | Apartment | 2 | Sea/pool | N/A | N/A | 176.000 | 12.636,29 | 3.581 | 9.055 | | 19 | 81,97 | Apartment | 2 | Pool | 160 | N/A | 183.000 | 14.107,82 | 4.644 | 9.464 | | 20 | 70,20 | Apartment | 2 | Sea | N/A | N/A | 170.000 | 12.082,09 | 3.542 | 8.540 | | 21 | 69,20 | Apartment | 2 | Sea/pool | N/A | N/A | 169.000 | 11.909,98 | 3.530 | 8.380 | | 22 | 72,52 | Apartment | 2 | Sea/pool | N/A | N/A | 174.000 | 12.481,39 | 3.570 | 8.911 | | 23 | 75,80 | Apartment | 2 | Pool | 148 | N/A | 174.000 | 13.045,91 | 4.570 | 8.476 | | 24 | 68,43 | Apartment | 2 | Sea/pool | N/A | N/A | 169.000 | 11.777,46 | 3.521 | 8.256 | | 25 | 69,22 | Apartment | 2 | Sea/pool | N/A | N/A | 169.000 | 11.913,43 | 3.531 | 8.383 | | 26 | 72,26 | Apartment | 2 | Sea/pool | N/A | N/A | 174.000 | 12.436,64 | 3.567 | 8.870 | | 27 | 51,97 | S. Detached | 1 | Pool | 147 | N/A | 125.000 | 9.611,39 | 3.144 | 6.468 | | 28 | 111,12 | S. Detached | 3 | Sea | 344 | Pool | 257.000 | 14.171,99 | 5.773 | 8.399 |
|
|
