Sold
Villa, 3 bedrooms, 100 m²
EDEM IVillasUnit LOT 4.5
Layout3 Bedroom Villa
Bedrooms3
Bathrooms3
Living Area100 m²
Plot Area220 m²
Price per m²$ 3,300
HandoverSeptember 2027
FinishTurnkey
OwnershipLeasehold until 2053
$ 330,000
Down Payment from $ 115,500 (35%)
Additional options
Rental Income Model
Purchase Price:
$330,000
ADR:
$242
Occupancy:
85%
Annual Net Income:
$52,564
ROI:
15.9%
Payback Period:
6.3 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $6,257 | $75,081 |
Management and marketing fee (18%) | -$1,126 | -$13,514 |
Service and maintenance (11.99%) | -$750 | -$9,002 |
Net Income (Before Tax) | $4,380 | $52,564 |
Resale Projection
Handover 2027 | 2028 | 2029 | 2030 | ||
|---|---|---|---|---|---|
| Projected Sale PricePurchase Price $330,000 | $330,000 | $346,500 | $363,825 | $382,016 | $401,117 |
| Property Value Growth | $0 | + $16,500 | + $33,825 | + $52,016 | + $71,117 |
| Cumulative Rental Income | $0 | + $52,564 | + $105,128 | + $157,692 | + $210,255 |
| Resale costs (5%) | - $16,500 | - $17,325 | - $18,191 | - $19,101 | - $20,056 |
| Total Net Profit | - $16,500 | $51,739 | $120,761 | $190,607 | $261,317 |
| ROI | - 5.0% | 15.7% | 36.6% | 57.8% | 79.2% |
Value GrowthRentCostsProfit
Payment Plans
Down Payment | |||
| 1Payment 1 | Oct 20, 2026 | 100% | $330,000 |