Apartment, 1 bedroom, 28 m²
EDEM IIApartmentsUnit A 2.3
LayoutApartment ocean view 28 m²
Bedrooms1
Bathrooms1
Living Area28 m²
Price per m²$ 4,286
Ceiling Height2.7 m
HandoverDecember 2028
FinishTurnkey
OwnershipLeasehold until 2055
$ 120,000
Down Payment from $ 12,000 (10%)
Rental Income Model
Purchase Price:
$120,000
ADR:
$80
Occupancy:
85%
Annual Net Income:
$16,133
ROI:
13.4%
Payback Period:
7.4 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $2,068 | $24,820 |
Management fee (18%) | -$372 | -$4,468 |
Other expenses (17%) | -$352 | -$4,219 |
Net Income (Before Tax) | $1,344 | $16,133 |
Resale Projection
Handover 2028 | 2029 | 2030 | 2031 | ||
|---|---|---|---|---|---|
| Projected Sale PricePurchase Price $120,000 | $120,000 | $123,600 | $127,308 | $131,127 | $135,061 |
| Property Value Growth | $0 | + $3,600 | + $7,308 | + $11,127 | + $15,061 |
| Cumulative Rental Income | $0 | + $16,133 | + $32,266 | + $48,399 | + $64,532 |
| Expenses for re-registration (2%) | - $2,400 | - $2,472 | - $2,546 | - $2,623 | - $2,701 |
| Total Net Profit | - $2,400 | $17,261 | $37,028 | $56,904 | $76,892 |
| ROI | - 2.0% | 14.4% | 30.9% | 47.4% | 64.1% |
Value GrowthRentCostsProfit
Payment Plans
Down Payment | |||
| 1Payment 1 | Oct 29, 2026 | 25% | $30,000 |
During Construction | |||
| 2Payment 2 | Jan 29, 2027 | 9.38% | $11,250 |
| 3Payment 3 | Apr 29, 2027 | 9.38% | $11,250 |
| 4Payment 4 | Jul 29, 2027 | 9.38% | $11,250 |
| 5Payment 5 | Oct 29, 2027 | 9.38% | $11,250 |
| 6Payment 6 | Jan 29, 2028 | 9.38% | $11,250 |
| 7Payment 7 | Apr 29, 2028 | 9.38% | $11,250 |
| 8Payment 8 | Jul 29, 2028 | 9.38% | $11,250 |
| 9Payment 9 | Oct 29, 2028 | 9.38% | $11,250 |
Incentives | |||
| Paid with rental income | -10% | $12,000 | |