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
$ 890,000
Down Payment from $ 890,000 (100%)
Rental Income Model
Purchase Price:
$890,000
ADR:
$0
Occupancy:
0%
Annual Net Income:
$0
ROI:
0%
Payback Period:
0 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $0 | $0 |
Management fee (0%) | -$0 | -$0 |
Other expenses (0%) | -$0 | -$0 |
Net Income (Before Tax) | $0 | $0 |
Resale Projection
Handover 2024 | 2025 | 2026 | 2027 | 2028 | |
|---|---|---|---|---|---|
| Projected Sale Price | $890,000 | $934,500 | $981,225 | $1,030,286 | $1,081,801 |
| Resale costs (5%) | - $44,500 | - $46,725 | - $49,061 | - $51,514 | - $54,090 |
| Cumulative Net Rental Income | $0 | $0 | $0 | $0 | $0 |
| Total Net Profit | -$44,500 | -$2,225 | $42,164 | $88,772 | $137,711 |
| ROI | -5.0% | -0.3% | 4.7% | 10.0% | 15.5% |
Payment Plans
Down Payment | |||
| 1Payment 1 | Sep 2, 2026 | 100% | $890,000 |