Sold
Villa, 5 bedrooms, 336.08 m²
Baliwood IIBaliwood IIUnit LOT 3
LayoutLOT 2
Bedrooms5
Bathrooms3
Living Area336.08 m²
Price per m²$ 2,306
Ceiling Height3.2 m
HandoverOctober 2026
FinishTurnkey
OwnershipLeasehold until 2057
$ 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 | ||
|---|---|---|---|---|---|
| Projected Sale PricePurchase Price $775,000 | $775,000 | $813,750 | $854,438 | $897,159 | $942,017 |
| Property Value Growth | $0 | + $38,750 | + $79,438 | + $122,159 | + $167,017 |
| Cumulative Rental Income | $0 | + $76,916 | + $153,832 | + $230,748 | + $307,664 |
| Resale costs (5%) | - $38,750 | - $40,688 | - $42,722 | - $44,858 | - $47,101 |
| Total Net Profit | - $38,750 | $74,978 | $190,548 | $308,049 | $427,580 |
| ROI | - 5.0% | 9.7% | 24.6% | 39.7% | 55.2% |
Value GrowthRentCostsProfit
Payment Plans
Down Payment | |||
| 1Payment 1 | Nov 4, 2026 | 100% | $775,000 |