Sold
Villa, 3 bedrooms, 280.15 m²
Aquamarine IIVillasUnit LOT 4
Layout3 Bedroom Villa
Bedrooms3
Bathrooms3
Living Area280.15 m²
Plot Area226 m²
Price per m²$ 2,427
Handover—
FinishTurnkey
OwnershipLeasehold
$ 680,000
Down Payment from $ 68,000 (10%)
Rental Income Model
Purchase Price:
$680,000
ADR:
$335
Occupancy:
80%
Annual Net Income:
$66,283
ROI:
9.7%
Payback Period:
10.3 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $8,152 | $97,820 |
Management and marketing fee (20%) | -$1,630 | -$19,564 |
Service and maintenance (12.24%) | -$998 | -$11,973 |
Net Income (Before Tax) | $5,524 | $66,283 |
Resale Projection
Handover 2026 | 2027 | 2028 | 2029 | 2030 | |
|---|---|---|---|---|---|
| Projected Sale Price | $680,000 | $680,000 | $680,000 | $680,000 | $680,000 |
| Resale tax (0%) | $0 | $0 | $0 | $0 | $0 |
| Resale advertising (0%) | $0 | $0 | $0 | $0 | $0 |
| Cumulative Net Rental Income | $0 | $66,283 | $132,566 | $198,848 | $265,131 |
| Total Net Profit | $0 | $66,283 | $132,566 | $198,849 | $265,131 |
| ROI | 0.0% | 9.7% | 19.5% | 29.2% | 39.0% |
Payment Plans
Down Payment | |||
| 1Payment 1 | Sep 1, 2026 | 100% | $680,000 |