You are on page 1of 2

VALOR ALQ

1 $30.000,00 $55.763,00 $30.000,00 $46.128,00 $30.000,00 $45.387,00


2 $30.000,00 $55.763,00 $30.000,00 $46.128,00 $30.000,00 $45.387,00
3 $30.000,00 $55.763,00 $30.000,00 $46.128,00 $30.000,00 $45.387,00
4 $30.000,00 $55.763,00 $30.000,00 $46.128,00 $30.000,00 $45.387,00
5 $30.000,00 $55.763,00 $30.000,00 $46.128,00 $30.000,00 $45.387,00
6 $30.000,00 $55.763,00 $30.000,00 $46.128,00 $30.000,00 $45.387,00
7 $30.000,00 $55.763,00 $37.200,00 $57.198,00 $36.900,00 $55.826,00
8 $30.000,00 $55.763,00 $37.200,00 $57.198,00 $36.900,00 $55.826,00
9 $30.000,00 $55.763,00 $37.200,00 $57.198,00 $36.900,00 $55.826,00
10 $30.000,00 $55.763,00 $37.200,00 $57.198,00 $36.900,00 $55.826,00
11 $30.000,00 $55.763,00 $37.200,00 $57.198,00 $36.900,00 $55.826,00
12 $30.000,00 $55.763,00 $37.200,00 $57.198,00 $36.900,00 $55.826,00
$360.000,00 $669.156,00 $403.200,00 $619.956,00 $401.400,00 $607.278,00

$1.029.156,00 85% anual $1.023.156,00 24% semestral $1.008.678,00 23% semest

Página 1
INVERSION ALQ

TNA 75.00 % 75%/12 = 0.061644


1er Semestre $30.000,00
2do semestre $37.200,00
GANANCIA POR INVERTIR EL ALQUILER
MES DIAS CAPITAL INT GANADO MONT TOTAL
1 30 $30.000,00 $1.849,32 $31.849,32
2 30 $61.849,32 $3.812,64 $65.661,96
3 30 $95.661,96 $5.896,99 $101.558,95
4 30 $131.558,95 $8.109,82 $139.668,76
5 30 $169.668,76 $10.459,06 $180.127,83
6 30 $210.127,83 $12.953,12 $223.080,95
7 30 $260.280,95 $16.044,76 $276.325,70
8 30 $313.525,70 $19.326,98 $332.852,68
9 30 $370.052,68 $22.811,53 $392.864,21
10 30 $430.064,21 $26.510,88 $456.575,09
11 30 $493.775,09 $30.438,27 $524.213,36
12 30 $561.413,36 $34.607,77 $596.021,13

Página 2

You might also like