Villa, 3 bedrooms, 144 m²
Casa AmadeoVillasUnit B5
Layout3 Bedroom Villa · 144 m²
Bedrooms3
Bathrooms3
Living Area144 m²
Plot Area138 m²
Price per m²$ 1,786
Handover—
FinishTurnkey
OwnershipLeasehold until 2049
$ 257,250
Down Payment from $ 128,625 (50%)
Rental Income Model
Purchase Price:
$257,250
ADR:
$120
Occupancy:
91%
Annual Net Income:
$28,849
ROI:
11.2%
Payback Period:
8.9 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $3,322 | $39,858 |
Operating expenses (14.85%) | -$493 | -$5,919 |
Management fee (15% of profit) (12.77%) | -$424 | -$5,090 |
Net Income (Before Tax) | $2,404 | $28,849 |
Payment Plans
Down Payment | |||
| 1Payment 1 | Oct 24, 2026 | 100% | $257,250 |