Sold
Villa, 3 bedrooms, 263.3 m²
Aquamarine IAquamarine I VillasUnit LOT 12
Layout3 Bedroom Villa · 263.3 m²
Bedrooms3
Bathrooms3
Living Area263.3 m²
Plot Area223 m²
Handover—
FinishTurnkey
OwnershipLeasehold
$ 0
Rental Income Model
Purchase Price:
$0
ADR:
$280
Occupancy:
80%
Annual Net Income:
$52,817
ROI:
0%
Payback Period:
0 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $6,813 | $81,760 |
Management and marketing (20%) | -$1,363 | -$16,352 |
Operating costs (forecast equivalent) (15.4%) | -$1,049 | -$12,591 |
Net Income (Before Tax) | $4,401 | $52,817 |
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 | $52,817 | $105,634 | $158,451 | $211,268 |
| Total Net Profit | $0 | $52,817 | $105,634 | $158,451 | $211,268 |
| ROI | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |