Villa, 4 bedrooms, 358.15 m²
Aquamarine IAquamarine I VillasUnit LOT 3
Layout4 Bedroom Villa · 358.15 m²
Bedrooms4
Bathrooms4
Living Area358.15 m²
Plot Area298 m²
Price per m²$ 2,373
Handover—
FinishTurnkey
OwnershipLeasehold
$ 850,000
Rental Income Model
Purchase Price:
$850,000
ADR:
$320
Occupancy:
80%
Annual Net Income:
$61,577
ROI:
7.2%
Payback Period:
13.8 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $7,787 | $93,440 |
Management and marketing (20%) | -$1,557 | -$18,688 |
Operating costs (forecast equivalent) (14.1%) | -$1,098 | -$13,175 |
Net Income (Before Tax) | $5,131 | $61,577 |
Resale Projection
Handover 2026 | 2027 | 2028 | 2029 | 2030 | |
|---|---|---|---|---|---|
| Projected Sale Price | $850,000 | $850,000 | $850,000 | $850,000 | $850,000 |
| Resale tax (0%) | $0 | $0 | $0 | $0 | $0 |
| Resale advertising (0%) | $0 | $0 | $0 | $0 | $0 |
| Cumulative Net Rental Income | $0 | $61,577 | $123,154 | $184,731 | $246,308 |
| Total Net Profit | $0 | $61,577 | $123,154 | $184,731 | $246,308 |
| ROI | 0.0% | 7.2% | 14.5% | 21.7% | 29.0% |