← Tilbage til screening
Adelgade 1, 3. 38
Bydel
Indre By
kvm
68 m²
Værelser
2
Byggeår
1972
Alpha
-50.7%
Investeret
3.548.252 kr.
Afvigelse vs AVM
116.9%
Max tilbud (BE)
1.870.141 kr.
Off-market pris (waterfall)
Udbudspris3.795.000 kr.
− Afslag-113.850 kr.
− Conv. fee-75.900 kr.
− Mæglerspar-80.000 kr.
Off-market pris3.525.250 kr.
+ Tx23.002 kr.
Total investeret3.548.252 kr.
Worst case
Langtidsleje + 0% beta
-46.9%
Alpha-50.7%
Beta (0%)0.0%
CF-yield3.8%
Salgspris1.750.000 kr.
Profit-1.665.039 kr.
Base case
Expat (+30%) + 7% beta
-38.4%
Alpha-50.7%
Beta (7%)7.0%
CF-yield5.3%
Salgspris1.872.500 kr.
Profit-1.488.683 kr.
Best case
Airbnb + 14.8% beta
-27.5%
Alpha-50.7%
Beta (14.8%)14.8%
CF-yield8.4%
Salgspris2.009.000 kr.
Profit-1.241.114 kr.
Noter
Status
Tilbudsmodul
Marked
Udbud3.795.000 kr.
FMV (AVM)1.750.000 kr.
Decil–
Dage5