Blocked
Villa, 1 bedroom, 160 m²
EDEM IVillasUnit LOT 1.3
Layout1 Bedroom Villa
Bedrooms1
Bathrooms1
Living Area160 m²
Plot Area119 m²
Price per m²$ 1,313
HandoverSeptember 2027
FinishTurnkey
OwnershipLeasehold until 2053
$ 210,000
Down Payment from $ 73,500 (35%)
Rental Income Model
Purchase Price:
$210,000
ADR:
$108
Occupancy:
85%
Annual Net Income:
$22,678
ROI:
10.8%
Payback Period:
9.3 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $2,792 | $33,507 |
Management and marketing fee (18%) | -$503 | -$6,031 |
Service and maintenance (14.32%) | -$400 | -$4,798 |
Net Income (Before Tax) | $1,890 | $22,678 |
Resale Projection
Handover 2027 | 2028 | 2029 | 2030 | ||
|---|---|---|---|---|---|
| Projected Sale PricePurchase Price $210,000 | $210,000 | $220,500 | $231,525 | $243,101 | $255,256 |
| Property Value Growth | $0 | + $10,500 | + $21,525 | + $33,101 | + $45,256 |
| Cumulative Rental Income | $0 | + $22,678 | + $45,355 | + $68,033 | + $90,710 |
| Resale costs (5%) | - $10,500 | - $11,025 | - $11,576 | - $12,155 | - $12,763 |
| Total Net Profit | - $10,500 | $22,153 | $55,304 | $88,979 | $123,204 |
| ROI | - 5.0% | 10.5% | 26.3% | 42.4% | 58.7% |
Value GrowthRentCostsProfit
Payment Plans
Down Payment | |||
| 1Payment 1 | Oct 20, 2026 | 100% | $210,000 |