空置率 ⽉月租⾦金金收⼊入 年年租⾦金金收⼊入 ⼀一室户 8% 1440 30 48 $930 $31 $44,640 5% $42,408 $508,896 1BR/BA 10% 1800 35 51 $1,190 $34 $61,200 5% $58,140 $697,680 2BR/BA 15% 2700 40 68 $1,280 $32 $86,400 5% $82,080 $984,960 2BR/2BA 20% 3600 45 80 $1,575 $35 $126,000 5% $119,700 $1,436,400 3BR/2BA 15% 2700 55 49 $1,870 $34 $91,800 5% $87,210 $1,046,520 3BR/3BA 10% 1800 60 30 $2,100 $35 $63,000 5% $59,850 $718,200 4BR/2BA 10% 1800 80 23 $2,640 $33 $59,400 5% $56,430 $677,160 4BR/3BA 5% 900 85 11 $2,890 $34 $30,600 5% $29,070 $348,840 4BR/4BA 7% 1260 95 13 $3,515 $37 $46,620 5% $44,289 $531,468 住宅物业 $579,177 $6,950,124 商业 1层 7% 1200 N/A N/A $180,000 $150 $180,000 5% $171,000 $2,052,000 2层 7% 1200 $144,000 $120 $144,000 5% $136,800 $1,641,600 3层 7% 1200 $132,000 $110 $132,000 5% $125,400 $1,504,800 天空酒吧 7% 1200 $100,000 $83 $100,000 0% $100,000 $1,200,000 商业物业 $533,200 $6,398,400 总营收 $1,112,377 $13,348,524 *BR:卧室 BA:卫浴