Monthly Projection
| Month | Rent | Status | Owner expense | Cumulative |
|---|
Lease Parameters
Select rented months
12 months selected
Fixed monthly rent$21,000
Annual gross income$252,000
Expenses — who pays what
Property tax (owner, always)$3,849
Electricity / Internet (tenant pays when renting)Tenant
Management fee (tenant pays when renting)Tenant
12 months rented
Annual Projection
Gross Revenue
—
per year
Return on Investment
—
estimated annual
Net Income
—
per year
Monthly Rent
$21,000
fixed & guaranteed
Months Rented
—
out of 12 months
Occupancy
—
of the year
Net Margin—
Months Occupied— / 12
What Do You Keep?
Gross fixed rental income
—
Less owner expenses
Property tax (annual · always applies)
$3,849
Electricity + Admin · paid by tenant
Only applies during vacant months
Total owner expenses
—
Your annual net income
After all owner expenses
—
= — / month
Projection based on a fixed monthly rent of $21,000 MXN. Electricity, internet, and management are covered by the tenant during rented months. During vacant months, these expenses fall on the owner.
LAFHER DESARROLLOS · lafher.mx · 2026
LAFHER DESARROLLOS · lafher.mx · 2026