Sold
Villa, 2 bedrooms, 188.78 m²
Aquamarine IAquamarine I VillasUnit LOT 15A
Layout2 Bedroom Villa · 188.78 m²
Bedrooms2
Bathrooms2
Living Area188.78 m²
Plot Area145 m²
Handover—
FinishTurnkey
OwnershipLeasehold
$ 0
Rental Income Model
Purchase Price:
$0
ADR:
$220
Occupancy:
80%
Annual Net Income:
$40,600
ROI:
0%
Payback Period:
0 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $5,353 | $64,240 |
Management and marketing (20%) | -$1,071 | -$12,848 |
Operating costs (forecast equivalent) (16.8%) | -$899 | -$10,792 |
Net Income (Before Tax) | $3,383 | $40,600 |
Resale Projection
Handover 2026 | 2027 | 2028 | 2029 | 2030 | |
|---|---|---|---|---|---|
| Projected Sale Price | $0 | $0 | $0 | $0 | $0 |
| Resale tax (0%) | $0 | $0 | $0 | $0 | $0 |
| Resale advertising (0%) | $0 | $0 | $0 | $0 | $0 |
| Cumulative Net Rental Income | $0 | $40,600 | $81,199 | $121,799 | $162,399 |
| Total Net Profit | $0 | $40,600 | $81,199 | $121,799 | $162,399 |
| ROI | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |