Apartment, 1 bedroom, 28 m²
EDEM IIApartmentsUnit A 3.13
LayoutApartment ocean view 28 m²
Bedrooms1
Bathrooms1
Living Area28 m²
Price per m²$ 4,554
Ceiling Height2.7 m
HandoverDecember 2028
FinishTurnkey
OwnershipLeasehold until 2055
$ 127,500
Down Payment from $ 12,750 (10%)
Rental Income Model
Purchase Price:
$127,500
ADR:
$80
Occupancy:
85%
Annual Net Income:
$16,133
ROI:
12.7%
Payback Period:
7.9 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 $127,500 | $155,000 | $159,650 | $164,440 | $169,373 | $174,454 |
| Property Value Growth | + $27,500 | + $32,150 | + $36,940 | + $41,873 | + $46,954 |
| Cumulative Rental Income | $0 | + $16,133 | + $32,266 | + $48,399 | + $64,532 |
| Expenses for re-registration (2%) | - $3,100 | - $3,193 | - $3,289 | - $3,387 | - $3,489 |
| Total Net Profit | $24,400 | $45,090 | $65,917 | $86,884 | $107,997 |
| ROI | 19.1% | 35.4% | 51.7% | 68.1% | 84.7% |
Value GrowthRentCostsProfit
Payment Plans
Down Payment | |||
| 1Payment 1 | Nov 7, 2026 | 25% | $31,875 |
During Construction | |||
| 2Payment 2 | Feb 7, 2027 | 9.38% | $11,953 |
| 3Payment 3 | May 7, 2027 | 9.38% | $11,953 |
| 4Payment 4 | Aug 7, 2027 | 9.38% | $11,953 |
| 5Payment 5 | Nov 7, 2027 | 9.38% | $11,953 |
| 6Payment 6 | Feb 7, 2028 | 9.38% | $11,953 |
| 7Payment 7 | May 7, 2028 | 9.38% | $11,953 |
| 8Payment 8 | Aug 7, 2028 | 9.38% | $11,953 |
| 9Payment 9 | Nov 7, 2028 | 9.38% | $11,953 |
Incentives | |||
| Paid with rental income | -10% | $12,750 | |