Reserved
Apartment, 1 bedroom, 28 m²
EDEM IIApartmentsUnit A 2.9
LayoutApartment ocean view 28 m²
Bedrooms1
Bathrooms1
Living Area28 m²
Price per m²$ 4,286
Ceiling Height2.7 m
HandoverDecember 2028
FinishTurnkey
OwnershipLeasehold
$ 120,000
Down Payment from $ 30,000 (25%)
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 | 2032 | |
|---|---|---|---|---|---|
| Projected Sale Price | $120,000 | $126,000 | $132,300 | $138,915 | $145,861 |
| Resale tax (10%) | - $12,000 | - $12,600 | - $13,230 | - $13,892 | - $14,586 |
| Resale advertising (5%) | - $6,000 | - $6,300 | - $6,615 | - $6,946 | - $7,293 |
| Cumulative Net Rental Income | $0 | $16,133 | $32,266 | $48,399 | $64,532 |
| Total Net Profit | -$18,000 | $3,233 | $24,721 | $46,477 | $68,514 |
| ROI | -15.0% | 2.7% | 20.6% | 38.7% | 57.1% |
Payment Plans
Down Payment | |||
| 1Payment 1 | Sep 14, 2026 | 25% | $30,000 |
During Construction | |||
| 2Payment 2 | Dec 14, 2026 | 12.5% | $15,000 |
| 3Payment 3 | Mar 14, 2027 | 12.5% | $15,000 |
| 4Payment 4 | Jun 14, 2027 | 12.5% | $15,000 |
| 5Payment 5 | Sep 14, 2027 | 12.5% | $15,000 |
| 6Payment 6 | Dec 14, 2027 | 12.5% | $15,000 |
| 7Payment 7 | Mar 14, 2028 | 12.5% | $15,000 |