Villa, 4 bedrooms, 358 m²
Aquamarine IAquamarine I VillasUnit LOT 3
Layout4 Bedroom Villa · 358.15 m²
Bedrooms4
Bathrooms4
Living Area358 m²
Plot Area298 m²
Price per m²$ 2,374
Handover—
FinishTurnkey
OwnershipLeasehold until 2052
$ 850,000
Rental Income Model
Purchase Price:
$850,000
ADR:
$365
Occupancy:
84%
Annual Net Income:
$72,469
ROI:
8.5%
Payback Period:
11.7 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $9,298 | $111,576 |
Management fee (20%) | -$1,860 | -$22,315 |
Staff salary (3.91%) | -$364 | -$4,363 |
Electricity (5%) | -$465 | -$5,579 |
Housekeeping supplies (0.84%) | -$78 | -$937 |
Laundry (0.96%) | -$89 | -$1,071 |
Maintenance (0.41%) | -$38 | -$457 |
Pool and garden (0.07%) | -$7 | -$78 |
Landscape & common areas (0.34%) | -$32 | -$379 |
Internet (0.52%) | -$48 | -$580 |
Fruit and drinks (0.31%) | -$29 | -$346 |
CAPEX reserve (2.69%) | -$250 | -$3,001 |
Net Income (Before Tax) | $6,039 | $72,469 |
Resale Projection
Handover 2026 | 2027 | 2028 | 2029 | ||
|---|---|---|---|---|---|
| Projected Sale PricePurchase Price $850,000 | $850,000 | $892,500 | $937,125 | $983,981 | $1,033,180 |
| Property Value Growth | $0 | + $42,500 | + $87,125 | + $133,981 | + $183,180 |
| Cumulative Rental Income | $0 | + $72,469 | + $144,937 | + $217,406 | + $289,874 |
| Resale costs (5%) | - $42,500 | - $44,625 | - $46,856 | - $49,199 | - $51,659 |
| Total Net Profit | - $42,500 | $70,344 | $185,206 | $302,188 | $421,396 |
| ROI | - 5.0% | 8.3% | 21.8% | 35.6% | 49.6% |
Value GrowthRentCostsProfit