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
$ 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 | 2031 | |
|---|---|---|---|---|---|
| Projected Sale Price | $330,000 | $330,000 | $330,000 | $330,000 | $330,000 |
| Resale tax (0%) | $0 | $0 | $0 | $0 | $0 |
| Resale advertising (0%) | $0 | $0 | $0 | $0 | $0 |
| Cumulative Net Rental Income | $0 | $52,564 | $105,128 | $157,692 | $210,255 |
| Total Net Profit | $0 | $52,564 | $105,128 | $157,692 | $210,255 |
| ROI | 0.0% | 15.9% | 31.9% | 47.8% | 63.7% |
Payment Plans
Down Payment | |||
| 1Payment 1 | Aug 31, 2026 | 100% | $330,000 |