Villa, 1 bedroom, 114 m²
EDEM IIEDEM IIUnit 2.6.8
Layout1 BR Villa
Bedrooms1
Bathrooms1
Living Area114 m²
Plot Area120 m²
Price per m²$ 1,794
Ceiling Height3 m
HandoverMarch 2028
FinishTurnkey
OwnershipLeasehold until 2055
$ 204,500
Down Payment from $ 20,450 (10%)
Additional options
Rental Income Model
Purchase Price:
$204,500
ADR:
$150
Occupancy:
85%
Annual Net Income:
$30,249
ROI:
14.8%
Payback Period:
6.8 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $3,878 | $46,538 |
Management fee (18%) | -$698 | -$8,377 |
Other expenses (17%) | -$659 | -$7,911 |
Net Income (Before Tax) | $2,521 | $30,249 |
Resale Projection
Handover 2028 | 2029 | 2030 | 2031 | ||
|---|---|---|---|---|---|
| Projected Sale PricePurchase Price $204,500 | $260,000 | $267,800 | $275,834 | $284,109 | $292,632 |
| Property Value Growth | + $55,500 | + $63,300 | + $71,334 | + $79,609 | + $88,132 |
| Cumulative Rental Income | $0 | + $30,249 | + $60,499 | + $90,748 | + $120,998 |
| Expenses for re-registration (2%) | - $5,200 | - $5,356 | - $5,517 | - $5,682 | - $5,853 |
| Total Net Profit | $50,300 | $88,193 | $126,316 | $164,675 | $203,277 |
| ROI | 24.6% | 43.1% | 61.8% | 80.5% | 99.4% |
Value GrowthRentCostsProfit
Payment Plans
Down Payment | |||
| 1Payment 1 | Oct 20, 2026 | 25% | $51,125 |
During Construction | |||
| 2Payment 2 | Jan 20, 2027 | 15% | $30,675 |
| 3Payment 3 | Apr 20, 2027 | 15% | $30,675 |
| 4Payment 4 | Jul 20, 2027 | 15% | $30,675 |
| 5Payment 5 | Oct 20, 2027 | 15% | $30,675 |
| 6Payment 6 | Jan 20, 2028 | 15% | $30,675 |
Incentives | |||
| Paid with rental income | -10% | $20,450 | |