Villa, 2 bedrooms, 191 m²
EDEM IVillasUnit LOT 2.10
Layout2 Bedroom Villa
Bedrooms2
Bathrooms2
Living Area191 m²
Plot Area138 m²
Price per m²$ 1,911
Ceiling Height3 m
HandoverSeptember 2027
FinishTurnkey
OwnershipLeasehold until 2053
$ 365,000
Down Payment from $ 127,750 (35%)
Rental Income Model
Purchase Price:
$365,000
ADR:
$264
Occupancy:
80%
Annual Net Income:
$56,613
ROI:
15.5%
Payback Period:
6.4 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $6,424 | $77,088 |
Management and marketing fee (18%) | -$1,156 | -$13,876 |
Service and maintenance (8.56%) | -$550 | -$6,599 |
Net Income (Before Tax) | $4,718 | $56,613 |
Resale Projection
Handover 2027 | 2028 | 2029 | 2030 | ||
|---|---|---|---|---|---|
| Projected Sale PricePurchase Price $365,000 | $365,000 | $383,250 | $402,413 | $422,533 | $443,660 |
| Property Value Growth | $0 | + $18,250 | + $37,413 | + $57,533 | + $78,660 |
| Cumulative Rental Income | $0 | + $56,613 | + $113,227 | + $169,840 | + $226,454 |
| Resale costs (5%) | - $18,250 | - $19,163 | - $20,121 | - $21,127 | - $22,183 |
| Total Net Profit | - $18,250 | $55,701 | $130,519 | $206,247 | $282,931 |
| ROI | - 5.0% | 15.3% | 35.8% | 56.5% | 77.5% |
Value GrowthRentCostsProfit
Payment Plans
Down Payment | |||
| 1Payment 1 | Oct 20, 2026 | 100% | $365,000 |