14. 3,64
Debt service
coverage ratio
36,9%
IRRe
647 213€
600
€/m2
Tenant
Improvement
Costs
10-12%
Rent of total
revenue
In ten years the
net present
value of equity
30%
Employee and
employee
related costs
Important numbers
Silva
34€
Average Bed
Rate
First year
65%
Average
occupancy
First year
Second year 67%
Third year 72%