Villa, 3 bedrooms, 274 m²
Aquamarine IIIAquamarine III VillasUnit LOT 5
Layout3 Bedroom Villa · 274.43 m²
Bedrooms3
Bathrooms3
Living Area274 m²
Plot Area249 m²
Price per m²$ 2,737
Handover—
FinishTurnkey
OwnershipLeasehold until 2052
$ 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 | ||
|---|---|---|---|---|---|
| Projected Sale PricePurchase Price $750,000 | $750,000 | $787,500 | $826,875 | $868,219 | $911,630 |
| Property Value Growth | $0 | + $37,500 | + $76,875 | + $118,219 | + $161,630 |
| Cumulative Rental Income | $0 | + $76,784 | + $153,569 | + $230,353 | + $307,137 |
| Resale costs (5%) | - $37,500 | - $39,375 | - $41,344 | - $43,411 | - $45,581 |
| Total Net Profit | - $37,500 | $74,909 | $189,100 | $305,161 | $423,185 |
| ROI | - 5.0% | 10.0% | 25.2% | 40.7% | 56.4% |
Value GrowthRentCostsProfit