Sold
Villa, 1 bedroom, 40 m²
EDEM IVillasUnit LOT 2.1
Layout1 Bedroom Villa
Bedrooms1
Bathrooms1
Living Area40 m²
Plot Area120 m²
Price per m²$ 4,188
HandoverSeptember 2027
FinishTurnkey
OwnershipLeasehold
$ 167,500
Down Payment from $ 58,625 (35%)
Additional options
Rental Income Model
Purchase Price:
$167,500
ADR:
$108
Occupancy:
85%
Annual Net Income:
$22,678
ROI:
13.5%
Payback Period:
7.4 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 | 2031 | |
|---|---|---|---|---|---|
| Projected Sale Price | $167,500 | $167,500 | $167,500 | $167,500 | $167,500 |
| Resale tax (0%) | $0 | $0 | $0 | $0 | $0 |
| Resale advertising (0%) | $0 | $0 | $0 | $0 | $0 |
| Cumulative Net Rental Income | $0 | $22,678 | $45,355 | $68,033 | $90,710 |
| Total Net Profit | $0 | $22,678 | $45,355 | $68,033 | $90,710 |
| ROI | 0.0% | 13.5% | 27.1% | 40.6% | 54.2% |
Payment Plans
Down Payment | |||
| 1Payment 1 | Aug 31, 2026 | 100% | $167,500 |