Sold
Villa, 2 bedrooms, 70 m²
EDEM IVillasUnit LOT 3.10
Layout2 Bedroom Villa
Bedrooms2
Bathrooms2
Living Area70 m²
Plot Area120 m²
Price per m²$ 3,929
HandoverSeptember 2027
FinishTurnkey
OwnershipLeasehold
$ 275,000
Down Payment from $ 96,250 (35%)
Additional options
Rental Income Model
Purchase Price:
$275,000
ADR:
$180
Occupancy:
85%
Annual Net Income:
$39,192
ROI:
14.3%
Payback Period:
7 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $4,654 | $55,845 |
Management and marketing fee (18%) | -$838 | -$10,052 |
Service and maintenance (11.82%) | -$550 | -$6,601 |
Net Income (Before Tax) | $3,266 | $39,192 |
Resale Projection
Handover 2027 | 2028 | 2029 | 2030 | 2031 | |
|---|---|---|---|---|---|
| Projected Sale Price | $275,000 | $275,000 | $275,000 | $275,000 | $275,000 |
| Resale tax (0%) | $0 | $0 | $0 | $0 | $0 |
| Resale advertising (0%) | $0 | $0 | $0 | $0 | $0 |
| Cumulative Net Rental Income | $0 | $39,192 | $78,384 | $117,576 | $156,768 |
| Total Net Profit | $0 | $39,192 | $78,384 | $117,576 | $156,768 |
| ROI | 0.0% | 14.3% | 28.5% | 42.8% | 57.0% |
Payment Plans
Down Payment | |||
| 1Payment 1 | Aug 31, 2026 | 100% | $275,000 |