Sold
Villa, 2 bedrooms, 191 m²
EDEM IVillasUnit LOT 3.12
Layout2 Bedroom Villa
Bedrooms2
Bathrooms2
Living Area191 m²
Plot Area138 m²
Price per m²$ 1,440
HandoverSeptember 2027
FinishTurnkey
OwnershipLeasehold until 2053
$ 275,000
Down Payment from $ 96,250 (35%)
Additional options
Rental Income Model
Purchase Price:
$275,000
ADR:
$190
Occupancy:
85%
Annual Net Income:
$41,369
ROI:
15%
Payback Period:
6.6 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $4,912 | $58,948 |
Management and marketing fee (18%) | -$884 | -$10,611 |
Service and maintenance (11.82%) | -$581 | -$6,968 |
Net Income (Before Tax) | $3,447 | $41,369 |
Resale Projection
Handover 2027 | 2028 | 2029 | 2030 | ||
|---|---|---|---|---|---|
| Projected Sale PricePurchase Price $275,000 | $275,000 | $288,750 | $303,188 | $318,347 | $334,264 |
| Property Value Growth | $0 | + $13,750 | + $28,188 | + $43,347 | + $59,264 |
| Cumulative Rental Income | $0 | + $41,369 | + $82,739 | + $124,108 | + $165,477 |
| Resale costs (5%) | - $13,750 | - $14,438 | - $15,159 | - $15,917 | - $16,713 |
| Total Net Profit | - $13,750 | $40,682 | $95,767 | $151,538 | $208,028 |
| ROI | - 5.0% | 14.8% | 34.8% | 55.1% | 75.6% |
Value GrowthRentCostsProfit
Payment Plans
Down Payment | |||
| 1Payment 1 | Oct 20, 2026 | 100% | $275,000 |