Sold
Villa, 4 bedrooms, 350 m²
Baliwood IBaliwood IUnit LOT 5
LayoutLOT 5
Bedrooms4
Bathrooms2
Living Area350 m²
Price per m²$ 2,543
Ceiling Height3 m
HandoverDecember 2024
FinishTurnkey
OwnershipLeasehold until 2052
$ 890,000
Down Payment from $ 890,000 (100%)
Rental Income Model
Purchase Price:
$890,000
ADR:
$344
Occupancy:
77%
Annual Net Income:
$62,803
ROI:
7.1%
Payback Period:
14.2 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $8,084 | $97,008 |
Management fee (20%) | -$1,617 | -$19,402 |
Staff salary (4.24%) | -$343 | -$4,113 |
Electricity (5.46%) | -$441 | -$5,297 |
Housekeeping supplies (1.22%) | -$99 | -$1,183 |
Laundry (1.21%) | -$98 | -$1,174 |
Maintenance (0.63%) | -$51 | -$611 |
Pool and garden (0.1%) | -$8 | -$97 |
Landscape & common areas (0.46%) | -$37 | -$446 |
Internet (0.81%) | -$65 | -$786 |
Fruit and drinks (0.41%) | -$33 | -$398 |
CAPEX reserve (0.72%) | -$58 | -$698 |
Net Income (Before Tax) | $5,234 | $62,803 |
Resale Projection
Handover 2024 | 2025 | 2026 | 2027 | ||
|---|---|---|---|---|---|
| Projected Sale PricePurchase Price $890,000 | $890,000 | $934,500 | $981,225 | $1,030,286 | $1,081,801 |
| Property Value Growth | $0 | + $44,500 | + $91,225 | + $140,286 | + $191,801 |
| Cumulative Rental Income | $0 | + $62,803 | + $125,606 | + $188,408 | + $251,211 |
| Resale costs (5%) | - $44,500 | - $46,725 | - $49,061 | - $51,514 | - $54,090 |
| Total Net Profit | - $44,500 | $60,578 | $167,769 | $277,180 | $388,922 |
| ROI | - 5.0% | 6.8% | 18.9% | 31.1% | 43.7% |
Value GrowthRentCostsProfit
Payment Plans
Down Payment | |||
| 1Payment 1 | Oct 20, 2026 | 100% | $890,000 |