SquareSell
Unit Visual 1
Unit Visual 2
Unit Visual 3
Unit Visual 4
Unit Visual 5
Unit Visual 6
Unit Visual 7
Unit Visual 8
Unit Visual 9
Unit Visual 10
Unit Visual 11
Unit Visual 12
Unit Visual 13
Unit Visual 14
Unit Visual 15
Unit Visual 16
Unit Visual 17
Unit Visual 18
Unit Visual 19
Unit Visual 20
Unit Visual 21

4 Bedrooms, 231.3 m²

MINORI • MINORI • Unit villa №3 type E
Layout
type E
Bedrooms
4
Bathrooms
5
Living Area
231.3 m²
Price per m²
$ 2,227
Ceiling Height
3 m
Handover
Aug 2026
Ownership
Leasehold
$ 515,000
Down Payment from $ 0 (0%)

Rental Financial Model

Unit Cost:

$515,000

ADR:

$437

Occupancy:

70%

Yearly Net Income:

$66,074

ROI:

12.8%

Payback by Rent:

7.8 years

MonthYear

Annual Gross Income

$9,177$110,124

Management Fee (20%)

-$1,835-$22,025

Operation Expenses (20%)

-$1,835-$22,025

Net Income (Before Tax)

$5,506$66,074

Resale Strategy

2027202820292030
Resale Price$540,750$567,788$596,177$625,986
Resale Tax (10%)- $54,075- $56,779- $59,618- $62,599
Advertising Expenses- $48,668- $51,101- $53,656- $56,339
Cumulative Rental Income$66,074$132,149$198,223$264,298
Net Investor Income-$10,918$77,057$166,126$256,346
ROI-2.1%15.0%32.3%49.8%