Sold
Villa, 1 bedroom, 114 m²
EDEM IVillasUnit LOT 2.3
Layout1 Bedroom Villa
Bedrooms1
Bathrooms1
Living Area114 m²
Plot Area120 m²
Price per m²$ 1,886
HandoverSeptember 2027
FinishTurnkey
OwnershipLeasehold until 2053
$ 215,000
Down Payment from $ 75,250 (35%)
Additional options
Rental Income Model
Purchase Price:
$215,000
ADR:
$108
Occupancy:
85%
Annual Net Income:
$22,678
ROI:
10.5%
Payback Period:
9.5 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 $215,000 | $167,500 | $175,875 | $184,669 | $193,902 | $203,597 |
| Property Value Growth | - $47,500 | - $39,125 | - $30,331 | - $21,098 | - $11,403 |
| Cumulative Rental Income | $0 | + $22,678 | + $45,355 | + $68,033 | + $90,710 |
| Resale costs (5%) | - $8,375 | - $8,794 | - $9,233 | - $9,695 | - $10,180 |
| Total Net Profit | - $55,875 | - $25,241 | $5,790 | $37,240 | $69,128 |
| ROI | - 26.0% | - 11.7% | 2.7% | 17.3% | 32.2% |
Value GrowthRentCostsProfit
Payment Plans
Down Payment | |||
| 1Payment 1 | Oct 20, 2026 | 100% | $215,000 |