Sold
Villa, 2 bedrooms, 250 m²
Aquamarine IAquamarine I VillasUnit LOT 2
Layout2 Bedroom Villa · 250 m²
Bedrooms2
Bathrooms2
Living Area250 m²
Plot Area200 m²
Price per m²$ 2,200
Handover—
FinishTurnkey
OwnershipLeasehold until 2052
$ 550,000
Rental Income Model
Purchase Price:
$550,000
ADR:
$216
Occupancy:
82%
Annual Net Income:
$40,135
ROI:
7.3%
Payback Period:
13.7 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $5,408 | $64,901 |
Management fee (20%) | -$1,082 | -$12,980 |
Staff salary (4.51%) | -$244 | -$2,927 |
Electricity (6.02%) | -$326 | -$3,907 |
Housekeeping supplies (1.32%) | -$71 | -$857 |
Laundry (1.14%) | -$62 | -$740 |
Maintenance (0.73%) | -$39 | -$474 |
Pool and garden (0.21%) | -$11 | -$136 |
Landscape & common areas (0.44%) | -$24 | -$286 |
Internet (1.16%) | -$63 | -$753 |
Fruit and drinks (0.47%) | -$25 | -$305 |
CAPEX reserve (2.16%) | -$117 | -$1,402 |
Net Income (Before Tax) | $3,345 | $40,135 |
Resale Projection
Handover 2026 | 2027 | 2028 | 2029 | ||
|---|---|---|---|---|---|
| Projected Sale PricePurchase Price $550,000 | $550,000 | $577,500 | $606,375 | $636,694 | $668,528 |
| Property Value Growth | $0 | + $27,500 | + $56,375 | + $86,694 | + $118,528 |
| Cumulative Rental Income | $0 | + $40,135 | + $80,270 | + $120,404 | + $160,539 |
| Resale costs (5%) | - $27,500 | - $28,875 | - $30,319 | - $31,835 | - $33,426 |
| Total Net Profit | - $27,500 | $38,760 | $106,326 | $175,264 | $245,641 |
| ROI | - 5.0% | 7.0% | 19.3% | 31.9% | 44.7% |
Value GrowthRentCostsProfit