Sold
Villa, 3 bedrooms, 263 m²
Aquamarine IAquamarine I VillasUnit LOT 11
Layout3 Bedroom Villa · 263.3 m²
Bedrooms3
Bathrooms3
Living Area263 m²
Plot Area224 m²
Price per m²$ 2,357
Handover—
FinishTurnkey
OwnershipLeasehold until 2052
$ 620,000
Rental Income Model
Purchase Price:
$620,000
ADR:
$288
Occupancy:
91%
Annual Net Income:
$60,931
ROI:
9.8%
Payback Period:
10.2 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $7,970 | $95,638 |
Management fee (20%) | -$1,594 | -$19,128 |
Staff salary (4.53%) | -$361 | -$4,332 |
Electricity (4.61%) | -$367 | -$4,409 |
Housekeeping supplies (1.01%) | -$80 | -$966 |
Laundry (0.78%) | -$62 | -$746 |
Maintenance (0.52%) | -$41 | -$497 |
Pool and garden (0.01%) | -$1 | -$10 |
Landscape & common areas (0.5%) | -$40 | -$478 |
Internet (0.65%) | -$52 | -$622 |
Fruit and drinks (0.31%) | -$25 | -$296 |
CAPEX reserve (3.37%) | -$269 | -$3,223 |
Net Income (Before Tax) | $5,078 | $60,931 |
Resale Projection
Handover 2026 | 2027 | 2028 | 2029 | ||
|---|---|---|---|---|---|
| Projected Sale PricePurchase Price $620,000 | $620,000 | $651,000 | $683,550 | $717,728 | $753,614 |
| Property Value Growth | $0 | + $31,000 | + $63,550 | + $97,728 | + $133,614 |
| Cumulative Rental Income | $0 | + $60,931 | + $121,862 | + $182,793 | + $243,724 |
| Resale costs (5%) | - $31,000 | - $32,550 | - $34,178 | - $35,886 | - $37,681 |
| Total Net Profit | - $31,000 | $59,381 | $151,235 | $244,634 | $339,658 |
| ROI | - 5.0% | 9.6% | 24.4% | 39.5% | 54.8% |
Value GrowthRentCostsProfit