Projected Monthly Rental - Turriano 25,000 30,000

Occupancy Rate 80% 80%

Gross Monthly Earnings 20,000 24,000
Lease Brokers Commission 8% 8%
Net Monthly Earnings 18,400 22,080
Less: Estimated Association Dues 1,265 1,265
Estimated Electricity Bill 0 0
Estimated Water Bill 0 0
Estimated Internet and CATV 0 0
Net Monthly Earnings 17,135 20,815
12 Months 205,620 249,780
Acquisition Cost* 3,300,000 3,300,00
ROI 6% 8%
Includes P200,000 for furnishings