2 Bedrooms, 99 m²
MINORI • MINORI • Unit villa №10 type A
Layouttype A
Bedrooms2
Bathrooms3
Living Area99 m²
Price per m²$ 2,879
Ceiling Height3 m
HandoverAug 2026
OwnershipLeasehold
$ 285,000
Down Payment from $ 0 (0%)
Rental Financial Model
Unit Cost:
$285,000
ADR:
$257
Occupancy:
70%
Yearly Net Income:
$38,858
ROI:
13.6%
Payback by Rent:
7.3 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 | $299,250 | $314,213 | $329,923 | $346,419 |
| Resale Tax (10%) | - $29,925 | - $31,421 | - $32,992 | - $34,642 |
| Advertising Expenses | - $26,933 | - $28,279 | - $29,693 | - $31,178 |
| Cumulative Rental Income | $38,858 | $77,717 | $116,575 | $155,434 |
| Net Investor Income | -$3,749 | $47,229 | $98,813 | $151,033 |
| ROI | -1.3% | 16.6% | 34.7% | 53.0% |