Villa, 3 bedrooms, 274.43 m²
Aquamarine IIIAquamarine III VillasUnit LOT 5
Layout3 Bedroom Villa · 274.43 m²
Bedrooms3
Bathrooms3
Living Area274.43 m²
Plot Area249 m²
Price per m²$ 2,733
Handover—
FinishTurnkey
OwnershipLeasehold
$ 750,000
Rental Income Model
Purchase Price:
$750,000
ADR:
$380
Occupancy:
80%
Annual Net Income:
$76,784
ROI:
10.2%
Payback Period:
9.8 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $9,247 | $110,960 |
Management and marketing (20%) | -$1,849 | -$22,192 |
Operating costs (forecast equivalent) (10.8%) | -$999 | -$11,984 |
Net Income (Before Tax) | $6,399 | $76,784 |
Resale Projection
Handover 2026 | 2027 | 2028 | 2029 | 2030 | |
|---|---|---|---|---|---|
| Projected Sale Price | $750,000 | $750,000 | $750,000 | $750,000 | $750,000 |
| Resale tax (0%) | $0 | $0 | $0 | $0 | $0 |
| Resale advertising (0%) | $0 | $0 | $0 | $0 | $0 |
| Cumulative Net Rental Income | $0 | $76,784 | $153,569 | $230,353 | $307,137 |
| Total Net Profit | $0 | $76,784 | $153,569 | $230,353 | $307,137 |
| ROI | 0.0% | 10.2% | 20.5% | 30.7% | 41.0% |