SquareSell
ADVA Village 1 Bedroom Loft Townhouse · 88.8 m² floor 1 plan
ADVA Village 1 Bedroom Loft Townhouse · 88.8 m² floor 2 plan
ADVA Village 1 Bedroom Loft Townhouse · 88.8 m² gallery image 1
ADVA Village 1 Bedroom Loft Townhouse · 88.8 m² gallery image 2
ADVA Village 1 Bedroom Loft Townhouse · 88.8 m² gallery image 3
ADVA Village 1 Bedroom Loft Townhouse · 88.8 m² gallery image 4
ADVA Village 1 Bedroom Loft Townhouse · 88.8 m² gallery image 5
ADVA Village 1 Bedroom Loft Townhouse · 88.8 m² gallery image 6
ADVA Village 1 Bedroom Loft Townhouse · 88.8 m² gallery image 7
ADVA Village 1 Bedroom Loft Townhouse · 88.8 m² gallery image 8

Townhouse, 1 bedroom, 88.8 m²

ADVA VillageADVA VillageUnit TWH5
Layout
1 Bedroom Loft Townhouse · 88.8 m²
Bedrooms
1
Bathrooms
2
Living Area
88.8 m²
Price per m²
$ 2,050
Handover
—
Finish
Turnkey
Ownership
Leasehold
$ 182,000
Down Payment from $ 91,000 (50%)

Rental Income Model

Purchase Price:

$182,000

ADR:

$120

Occupancy:

80%

Annual Net Income:

$17,835

ROI:

9.8%

Payback Period:

10.2 years

MonthlyYearly

Gross Rental Income

$2,920$35,040

Booking platforms (10.5%)

-$307-$3,679

Taxes (10%)

-$292-$3,504

Management (15%)

-$438-$5,256

Maintenance (forecast equivalent) (13.6%)

-$397-$4,765

Net Income (Before Tax)

Up icon$1,486
Up icon$17,835

Resale Projection

Handover 2026
202720282029
Projected Sale PricePurchase Price $182,000$182,000$196,560$212,285$229,268$247,609
Property Value Growth$0+ $14,560+ $30,285+ $47,268+ $65,609
Cumulative Rental Income$0+ $17,835+ $35,671+ $53,506+ $71,341
Total Net Profit
Up icon$0
Up icon$32,395
Up icon$65,956
Up icon$100,774
Up icon$136,950
ROI
Up icon0.0%
Up icon17.8%
Up icon36.2%
Up icon55.4%
Up icon75.2%
Value GrowthRentProfit

Payment Plans

Down Payment
1Oct 20, 202650%$91,000
Installments
2Nov 20, 20268.33%$15,167
3Dec 20, 20268.33%$15,167
4Jan 20, 20278.33%$15,167
5Feb 20, 20278.33%$15,167
6Mar 20, 20278.33%$15,167
7Apr 20, 20278.33%$15,167