Villa, 4 bedrooms, 172.6 m²
Aravita ResidenceAravita VillasUnit Villa 69
Layout4 Bedroom Villa
Bedrooms4
Bathrooms5
Living Area172.6 m²
Plot Area261.1 m²
Price per m²$ 3,360
Handover—
OwnershipLeasehold
$ 580,000
Down Payment from $ 203,000 (35%)
Rental Income Model
Purchase Price:
$580,000
ADR:
$181
Occupancy:
90%
Annual Net Income:
$37,903
ROI:
6.5%
Payback Period:
15.3 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $4,950 | $59,400 |
Mandatory expenses, baseline revenue equivalent (4.06397306%) | -$201 | -$2,414 |
Operating expenses, baseline revenue equivalent (10.85521886%) | -$537 | -$6,448 |
Income tax, baseline revenue equivalent (8.50841751%) | -$421 | -$5,054 |
Management fee, baseline revenue equivalent (12.76262626%) | -$632 | -$7,581 |
Net Income (Before Tax) | $3,159 | $37,903 |
Resale Projection
Handover 2026 | 2027 | 2028 | 2029 | ||
|---|---|---|---|---|---|
| Projected Sale PricePurchase Price $580,000 | $610,000 | $640,500 | $672,525 | $706,151 | $741,459 |
| Property Value Growth | + $30,000 | + $60,500 | + $92,525 | + $126,151 | + $161,459 |
| Cumulative Rental Income | $0 | + $37,903 | + $75,806 | + $113,709 | + $151,612 |
| Total Net Profit | $30,000 | $98,403 | $168,331 | $239,860 | $313,071 |
| ROI | 5.2% | 17.0% | 29.0% | 41.4% | 54.0% |
Value GrowthRentProfit
Payment Plans
Down Payment | |||
| 1Payment 1 | Nov 2, 2026 | 35% | $203,000 |
Installments | |||
| 2Payment 2 | Feb 2, 2027 | 9.29% | $53,857 |
| 3Payment 3 | May 2, 2027 | 9.29% | $53,857 |
| 4Payment 4 | Aug 2, 2027 | 9.29% | $53,857 |
| 5Payment 5 | Nov 2, 2027 | 9.29% | $53,857 |
| 6Payment 6 | Feb 2, 2028 | 9.29% | $53,857 |
| 7Payment 7 | May 2, 2028 | 9.29% | $53,857 |
| 8Payment 8 | Aug 2, 2028 | 9.29% | $53,857 |