Sold
Villa, 1 bedroom, 51.2 m²
Aravita ResidenceAravita VillasUnit Villa 34
Layout1 Bedroom Villa
Bedrooms1
Bathrooms1
Living Area51.2 m²
Plot Area152.6 m²
Handover—
OwnershipLeasehold
$ 0
Down Payment from $ 0 (35%)
Rental Income Model
Purchase Price:
$0
ADR:
$85
Occupancy:
90%
Annual Net Income:
$16,953
ROI:
0%
Payback Period:
0 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $2,340 | $28,080 |
Mandatory expenses, baseline revenue equivalent (6.36752137%) | -$149 | -$1,788 |
Operating expenses, baseline revenue equivalent (13.13390313%) | -$307 | -$3,688 |
Income tax, baseline revenue equivalent (8.04843305%) | -$188 | -$2,260 |
Management fee, baseline revenue equivalent (12.07621083%) | -$283 | -$3,391 |
Net Income (Before Tax) | $1,413 | $16,953 |
Resale Projection
Handover 2026 | 2027 | 2028 | 2029 | 2030 | |
|---|---|---|---|---|---|
| Projected Sale Price | $0 | $0 | $0 | $0 | $0 |
| Cumulative Net Rental Income | $0 | $16,953 | $33,906 | $50,859 | $67,812 |
| Total Net Profit | $0 | $16,953 | $33,906 | $50,859 | $67,812 |
| ROI | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Payment Plans
Down Payment | |||
| 1Payment 1 | Sep 18, 2026 | 35% | $0 |
Installments | |||
| 2Payment 2 | Dec 18, 2026 | 9.29% | $0 |
| 3Payment 3 | Mar 18, 2027 | 9.29% | $0 |
| 4Payment 4 | Jun 18, 2027 | 9.29% | $0 |
| 5Payment 5 | Sep 18, 2027 | 9.29% | $0 |
| 6Payment 6 | Dec 18, 2027 | 9.29% | $0 |
| 7Payment 7 | Mar 18, 2028 | 9.29% | $0 |
| 8Payment 8 | Jun 18, 2028 | 9.29% | $0 |