Villa, 4 bedrooms, 332 m²
Baliwood IIBaliwood IIUnit LOT 2
LayoutLOT 2
Bedrooms4
Bathrooms3
Living Area332 m²
Price per m²$ 2,334
Ceiling Height3.2 m
HandoverOctober 2026
FinishTurnkey
OwnershipLeasehold
$ 775,000
Down Payment from $ 775,000 (100%)
Rental Income Model
Purchase Price:
$775,000
ADR:
$403
Occupancy:
83%
Annual Net Income:
$76,916
ROI:
9.9%
Payback Period:
10.1 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $10,174 | $122,089 |
Management Company Commission (20%) | -$2,035 | -$24,418 |
All other expenses (utilities, cleaning, maintenance, repairs, etc.) (17%) | -$1,730 | -$20,755 |
Net Income (Before Tax) | $6,410 | $76,916 |
Resale Projection
Handover 2026 | 2027 | 2028 | 2029 | 2030 | |
|---|---|---|---|---|---|
| Projected Sale Price | $775,000 | $813,750 | $854,438 | $897,159 | $942,017 |
| Resale costs (5%) | - $38,750 | - $40,688 | - $42,722 | - $44,858 | - $47,101 |
| Cumulative Net Rental Income | $0 | $76,916 | $153,832 | $230,748 | $307,664 |
| Total Net Profit | -$38,750 | $74,978 | $190,548 | $308,049 | $427,580 |
| ROI | -5.0% | 9.7% | 24.6% | 39.7% | 55.2% |
Payment Plans
Down Payment | |||
| 1Payment 1 | Sep 2, 2026 | 100% | $775,000 |