Apartment, 1 bedroom, 29 m²
EDEM IIApartmentsUnit A 2.8
LayoutApartment hills view 29 m²
Bedrooms1
Bathrooms1
Living Area29 m²
Price per m²$ 3,621
Ceiling Height2.7 m
HandoverDecember 2028
FinishTurnkey
OwnershipLeasehold
$ 105,000
Down Payment from $ 26,250 (25%)
Rental Income Model
Purchase Price:
$105,000
ADR:
$70
Occupancy:
85%
Annual Net Income:
$14,116
ROI:
13.4%
Payback Period:
7.4 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $1,810 | $21,718 |
Management fee (18%) | -$326 | -$3,909 |
Other expenses (17%) | -$308 | -$3,692 |
Net Income (Before Tax) | $1,176 | $14,116 |
Resale Projection
Handover 2028 | 2029 | 2030 | 2031 | 2032 | |
|---|---|---|---|---|---|
| Projected Sale Price | $105,000 | $110,250 | $115,763 | $121,551 | $127,628 |
| Resale tax (10%) | - $10,500 | - $11,025 | - $11,576 | - $12,155 | - $12,763 |
| Resale advertising (5%) | - $5,250 | - $5,513 | - $5,788 | - $6,078 | - $6,381 |
| Cumulative Net Rental Income | $0 | $14,116 | $28,233 | $42,349 | $56,466 |
| Total Net Profit | -$15,750 | $2,829 | $21,631 | $40,667 | $59,949 |
| ROI | -15.0% | 2.7% | 20.6% | 38.7% | 57.1% |
Payment Plans
Down Payment | |||
| 1Payment 1 | Sep 14, 2026 | 25% | $26,250 |
During Construction | |||
| 2Payment 2 | Dec 14, 2026 | 12.5% | $13,125 |
| 3Payment 3 | Mar 14, 2027 | 12.5% | $13,125 |
| 4Payment 4 | Jun 14, 2027 | 12.5% | $13,125 |
| 5Payment 5 | Sep 14, 2027 | 12.5% | $13,125 |
| 6Payment 6 | Dec 14, 2027 | 12.5% | $13,125 |
| 7Payment 7 | Mar 14, 2028 | 12.5% | $13,125 |