Villa, 2 bedrooms
Casa de FieroVillasUnit 7
Layout2 Bedroom Villa
Bedrooms2
Bathrooms2
Handover—
FinishTurnkey
OwnershipLeasehold until 2048
$ 178,500
Down Payment from $ 89,250 (50%)
Rental Income Model
Purchase Price:
$178,500
ADR:
$96
Occupancy:
95%
Annual Net Income:
$23,362
ROI:
13.1%
Payback Period:
7.6 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $2,760 | $33,115 |
Operating expenses (17%) | -$469 | -$5,629 |
Management fee (15% of profit) (12.45%) | -$344 | -$4,123 |
Net Income (Before Tax) | $1,947 | $23,362 |
Payment Plans
Down Payment | |||
| 1Payment 1 | Oct 24, 2026 | 100% | $178,500 |