Sold
Villa, 1 bedroom, 114 m²
EDEM IVillasUnit LOT 2.5
Layout1 Bedroom Villa
Bedrooms1
Bathrooms1
Living Area114 m²
Plot Area120 m²
Price per m²$ 1,469
HandoverSeptember 2027
FinishTurnkey
OwnershipLeasehold until 2053
$ 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 | ||
|---|---|---|---|---|---|
| Projected Sale PricePurchase Price $167,500 | $167,500 | $175,875 | $184,669 | $193,902 | $203,597 |
| Property Value Growth | $0 | + $8,375 | + $17,169 | + $26,402 | + $36,097 |
| 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 | - $8,375 | $22,259 | $53,290 | $84,740 | $116,628 |
| ROI | - 5.0% | 13.3% | 31.8% | 50.6% | 69.6% |
Value GrowthRentCostsProfit
Payment Plans
Down Payment | |||
| 1Payment 1 | Oct 20, 2026 | 100% | $167,500 |