Sold
Villa, 2 bedrooms, 74 m²
EDEM IVillasUnit LOT 2.9
Layout2 Bedroom Villa
Bedrooms2
Bathrooms2
Living Area74 m²
Plot Area138 m²
Price per m²$ 4,831
HandoverSeptember 2027
FinishTurnkey
OwnershipLeasehold
$ 357,500
Down Payment from $ 125,125 (35%)
Rental Income Model
Purchase Price:
$357,500
ADR:
$264
Occupancy:
80%
Annual Net Income:
$56,613
ROI:
15.8%
Payback Period:
6.3 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 | 2031 | |
|---|---|---|---|---|---|
| Projected Sale Price | $357,500 | $357,500 | $357,500 | $357,500 | $357,500 |
| Resale tax (0%) | $0 | $0 | $0 | $0 | $0 |
| Resale advertising (0%) | $0 | $0 | $0 | $0 | $0 |
| Cumulative Net Rental Income | $0 | $56,613 | $113,227 | $169,840 | $226,454 |
| Total Net Profit | $0 | $56,613 | $113,227 | $169,840 | $226,454 |
| ROI | 0.0% | 15.8% | 31.7% | 47.5% | 63.3% |
Payment Plans
Down Payment | |||
| 1Payment 1 | Aug 31, 2026 | 100% | $357,500 |