Villa, 4 bedrooms, 332 m²
Baliwood IIBaliwood IIUnit LOT 2
LayoutLOT 2
Bedrooms4
Bathrooms3
Living Area332 m²
Price per m²$ 2,560
Ceiling Height3.2 m
HandoverOctober 2026
FinishTurnkey
OwnershipLeasehold until 2057
$ 850,000
Down Payment from $ 850,000 (100%)
Rental Income Model
Purchase Price:
$850,000
ADR:
$403
Occupancy:
83%
Annual Net Income:
$76,916
ROI:
9%
Payback Period:
11.1 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 | ||
|---|---|---|---|---|---|
| Projected Sale PricePurchase Price $850,000 | $850,000 | $892,500 | $937,125 | $983,981 | $1,033,180 |
| Property Value Growth | $0 | + $42,500 | + $87,125 | + $133,981 | + $183,180 |
| Cumulative Rental Income | $0 | + $76,916 | + $153,832 | + $230,748 | + $307,664 |
| Resale costs (5%) | - $42,500 | - $44,625 | - $46,856 | - $49,199 | - $51,659 |
| Total Net Profit | - $42,500 | $74,791 | $194,101 | $315,530 | $439,185 |
| ROI | - 5.0% | 8.8% | 22.8% | 37.1% | 51.7% |
Value GrowthRentCostsProfit
Payment Plans
Down Payment | |||
| 1Payment 1 | Oct 20, 2026 | 100% | $850,000 |