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
$ 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 | 2031 | |
|---|---|---|---|---|---|
| Projected Sale Price | $380,000 | $380,000 | $380,000 | $380,000 | $380,000 |
| Resale tax (0%) | $0 | $0 | $0 | $0 | $0 |
| Resale advertising (0%) | $0 | $0 | $0 | $0 | $0 |
| Cumulative Net Rental Income | $0 | $62,491 | $124,982 | $187,472 | $249,963 |
| Total Net Profit | $0 | $62,491 | $124,982 | $187,472 | $249,963 |
| ROI | 0.0% | 16.4% | 32.9% | 49.3% | 65.8% |
Payment Plans
Down Payment | |||
| 1Payment 1 | Aug 31, 2026 | 100% | $380,000 |