Sold
Villa, 3 bedrooms, 116 m²
EDEM IVillasUnit LOT 4.3
Layout3 Bedroom Villa 116 m²
Bedrooms3
Bathrooms3
Living Area116 m²
Plot Area220 m²
Price per m²$ 3,276
HandoverSeptember 2027
FinishTurnkey
OwnershipLeasehold until 2053
$ 380,000
Down Payment from $ 133,000 (35%)
Additional options
Rental Income Model
Purchase Price:
$380,000
ADR:
$281
Occupancy:
85%
Annual Net Income:
$62,491
ROI:
16.4%
Payback Period:
6.1 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $7,265 | $87,180 |
Management and marketing fee (18%) | -$1,308 | -$15,692 |
Service and maintenance (10.32%) | -$750 | -$8,997 |
Net Income (Before Tax) | $5,208 | $62,491 |
Resale Projection
Handover 2027 | 2028 | 2029 | 2030 | ||
|---|---|---|---|---|---|
| Projected Sale PricePurchase Price $380,000 | $380,000 | $399,000 | $418,950 | $439,898 | $461,892 |
| Property Value Growth | $0 | + $19,000 | + $38,950 | + $59,898 | + $81,892 |
| Cumulative Rental Income | $0 | + $62,491 | + $124,982 | + $187,472 | + $249,963 |
| Resale costs (5%) | - $19,000 | - $19,950 | - $20,948 | - $21,995 | - $23,095 |
| Total Net Profit | - $19,000 | $61,541 | $142,984 | $225,375 | $308,761 |
| ROI | - 5.0% | 16.2% | 37.6% | 59.3% | 81.3% |
Value GrowthRentCostsProfit
Payment Plans
Down Payment | |||
| 1Payment 1 | Oct 20, 2026 | 100% | $380,000 |