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

4 Bedrooms, 208.5 m²

MINORI • MINORI • Unit villa №5 type D
Layout
type D
Bedrooms
4
Bathrooms
5
Living Area
208.5 m²
Price per m²
$ 2,374
Ceiling Height
3 m
Handover
Aug 2026
Ownership
Leasehold
$ 495,000
Down Payment from $ 0 (0%)

Rental Financial Model

Unit Cost:

$495,000

ADR:

$435

Occupancy:

70%

Yearly Net Income:

$65,772

ROI:

13.3%

Payback by Rent:

7.5 years

MonthYear

Annual Gross Income

$9,135$109,620

Management Fee (20%)

-$1,827-$21,924

Operation Expenses (20%)

-$1,827-$21,924

Net Income (Before Tax)

$5,481$65,772

Resale Strategy

2027202820292030
Resale Price$519,750$545,738$573,024$601,676
Resale Tax (10%)- $51,975- $54,574- $57,302- $60,168
Advertising Expenses- $46,778- $49,116- $51,572- $54,151
Cumulative Rental Income$65,772$131,544$197,316$263,088
Net Investor Income-$8,231$78,591$166,466$255,445
ROI-1.7%15.9%33.6%51.6%