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

5 Bedrooms, 356.5 m²

MINORI • MINORI • Unit villa №4 type F
Layout
type F
Bedrooms
5
Bathrooms
6
Living Area
356.5 m²
Price per m²
$ 1,823
Ceiling Height
3 m
Handover
Aug 2026
Ownership
Leasehold
$ 650,000
Down Payment from $ 0 (0%)

Rental Financial Model

Unit Cost:

$650,000

ADR:

$497

Occupancy:

70%

Yearly Net Income:

$75,146

ROI:

11.6%

Payback by Rent:

8.6 years

MonthYear

Annual Gross Income

$10,437$125,244

Management Fee (20%)

-$2,087-$25,049

Operation Expenses (20%)

-$2,087-$25,049

Net Income (Before Tax)

$6,262$75,146

Resale Strategy

2027202820292030
Resale Price$682,500$716,625$752,456$790,079
Resale Tax (10%)- $68,250- $71,663- $75,246- $79,008
Advertising Expenses- $61,425- $64,496- $67,721- $71,107
Cumulative Rental Income$75,146$150,293$225,439$300,586
Net Investor Income-$22,029$80,759$184,929$290,550
ROI-3.4%12.4%28.5%44.7%