2 Bedrooms, 118.5 m²
MINORI • MINORI • Unit villa №1 type C
Layouttype C
Bedrooms2
Bathrooms3
Living Area118.5 m²
Price per m²$ 2,574
Ceiling Height3 m
HandoverAug 2026
OwnershipLeasehold
$ 305,000
Down Payment from $ 0 (0%)
Rental Financial Model
Unit Cost:
$305,000
ADR:
$257
Occupancy:
70%
Yearly Net Income:
$38,858
ROI:
12.7%
Payback by Rent:
7.8 years
| Month | Year | |
|---|---|---|
Annual Gross Income | $5,397 | $64,764 |
Management Fee (20%) | -$1,079 | -$12,953 |
Operation Expenses (20%) | -$1,079 | -$12,953 |
Net Income (Before Tax) | $3,238 | $38,858 |
Resale Strategy
| 2027 | 2028 | 2029 | 2030 | |
|---|---|---|---|---|
| Resale Price | $320,250 | $336,263 | $353,076 | $370,729 |
| Resale Tax (10%) | - $32,025 | - $33,626 | - $35,308 | - $37,073 |
| Advertising Expenses | - $28,823 | - $30,264 | - $31,777 | - $33,366 |
| Cumulative Rental Income | $38,858 | $77,717 | $116,575 | $155,434 |
| Net Investor Income | -$6,739 | $45,089 | $97,566 | $150,724 |
| ROI | -2.2% | 14.8% | 32.0% | 49.4% |