中级农民
- 积分
- 102
- 大米
- 颗
- 鳄梨
- 个
- 水井
- 尺
- 蓝莓
- 颗
- 萝卜
- 根
- 小米
- 粒
- 学分
- 个
- 注册时间
- 2020-9-5
- 最后登录
- 1970-1-1
|
本帖最后由 Amano 于 2022-9-26 11:47 编辑
It is apartment case:
Occupancy rate : 80%, downpayment: 2M, Number of Apartment for rental: 100, Fixed cost: 1000k per year
Question1: what is monthly rental fee to reach profit about 10% downpayment. 1point 3 acres
Set yearly rental fee is x-baidu 1point3acres
Profit: 2M * 0.1 = 0.2 M
Revenue: 100 * 80% * x = 80x
Cost : VC + FC = 100 * 0.8x * 0.1 = 8x ( I forgot what is the rate (0.1) for vc cost ). 1point3acres.com
Profit 200000 = 80x - 8x -1000000
x = 16666.66
so monthly rental fee would be x/12 = 1388.88
.
Question 2, if we change monthly rental to 1200, what occupancy rate should we have?
set occupany rate is y
then 200000 = 1200 * 12 * 100 * y - 100 * 0.1 * 1200 * 12* y - 1000000
so y = 0.9259 so 93% |
|