Villa, 4 bedrooms, 272 m²
Aravita ResidenceAravita VillasUnit Villa 74
LayoutLuxury Villa
Bedrooms4
Bathrooms5
Living Area272 m²
Plot Area421.2 m²
Price per m²$ 6,618
Handover—
OwnershipLeasehold
$ 1,800,000
Down Payment from $ 630,000 (35%)
Rental Income Model
Purchase Price:
$1,800,000
ADR:
$493
Occupancy:
80%
Annual Net Income:
$99,544
ROI:
5.5%
Payback Period:
18.1 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $12,000 | $144,000 |
Mandatory expenses, baseline revenue equivalent (2.85138889%) | -$342 | -$4,106 |
Operating expenses, baseline revenue equivalent (4.97777778%) | -$597 | -$7,168 |
Income tax, baseline revenue equivalent (9.21736111%) | -$1,106 | -$13,273 |
Management fee, baseline revenue equivalent (13.82569444%) | -$1,659 | -$19,909 |
Net Income (Before Tax) | $8,295 | $99,544 |
Resale Projection
Handover 2026 | 2027 | 2028 | 2029 | ||
|---|---|---|---|---|---|
| Projected Sale PricePurchase Price $1,800,000 | $1,800,000 | $1,890,000 | $1,984,500 | $2,083,725 | $2,187,911 |
| Property Value Growth | $0 | + $90,000 | + $184,500 | + $283,725 | + $387,911 |
| Cumulative Rental Income | $0 | + $99,544 | + $199,088 | + $298,632 | + $398,176 |
| Total Net Profit | $0 | $189,544 | $383,588 | $582,357 | $786,087 |
| ROI | 0.0% | 10.5% | 21.3% | 32.4% | 43.7% |
Value GrowthRentProfit
Payment Plans
Down Payment | |||
| 1Payment 1 | Nov 2, 2026 | 35% | $630,000 |
Installments | |||
| 2Payment 2 | Feb 2, 2027 | 9.29% | $167,143 |
| 3Payment 3 | May 2, 2027 | 9.29% | $167,143 |
| 4Payment 4 | Aug 2, 2027 | 9.29% | $167,143 |
| 5Payment 5 | Nov 2, 2027 | 9.29% | $167,143 |
| 6Payment 6 | Feb 2, 2028 | 9.29% | $167,143 |
| 7Payment 7 | May 2, 2028 | 9.29% | $167,143 |
| 8Payment 8 | Aug 2, 2028 | 9.29% | $167,143 |