Sold
Villa, 3 bedrooms, 231.44 m²
Aquamarine IAquamarine I VillasUnit LOT 8A
Layout3 Bedroom Villa · 231.44 m²
Bedrooms3
Bathrooms3
Living Area231.44 m²
Plot Area186 m²
Handover—
FinishTurnkey
OwnershipLeasehold
$ 0
Rental Income Model
Purchase Price:
$0
ADR:
$345
Occupancy:
70%
Annual Net Income:
$59,676
ROI:
0%
Payback Period:
0 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $7,346 | $88,148 |
Management and marketing (20%) | -$1,469 | -$17,630 |
Operating costs (forecast equivalent) (12.3%) | -$904 | -$10,842 |
Net Income (Before Tax) | $4,973 | $59,676 |
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 | $59,676 | $119,352 | $179,028 | $238,703 |
| Total Net Profit | $0 | $59,676 | $119,352 | $179,028 | $238,703 |
| ROI | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |