Villa, 3 bedrooms, 263 m²
EDEM IIEDEM IIUnit 2.7.1
Layout3 BR Villa
Bedrooms3
Bathrooms3
Living Area263 m²
Plot Area190 m²
Price per m²$ 2,029
Ceiling Height3 m
HandoverMarch 2028
FinishTurnkey
OwnershipLeasehold until 2055
$ 533,500
Down Payment from $ 53,350 (10%)
Rental Income Model
Purchase Price:
$533,500
ADR:
$339
Occupancy:
85%
Annual Net Income:
$68,364
ROI:
12.8%
Payback Period:
7.8 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $8,765 | $105,175 |
Management fee (18%) | -$1,578 | -$18,931 |
Other expenses (17%) | -$1,490 | -$17,880 |
Net Income (Before Tax) | $5,697 | $68,364 |
Resale Projection
Handover 2028 | 2029 | 2030 | 2031 | ||
|---|---|---|---|---|---|
| Projected Sale PricePurchase Price $533,500 | $640,000 | $659,200 | $678,976 | $699,345 | $720,326 |
| Property Value Growth | + $106,500 | + $125,700 | + $145,476 | + $165,845 | + $186,826 |
| Cumulative Rental Income | $0 | + $68,364 | + $136,727 | + $205,091 | + $273,454 |
| Expenses for re-registration (2%) | - $12,800 | - $13,184 | - $13,580 | - $13,987 | - $14,407 |
| Total Net Profit | $93,700 | $180,880 | $268,624 | $356,949 | $445,873 |
| ROI | 17.6% | 33.9% | 50.4% | 66.9% | 83.6% |
Value GrowthRentCostsProfit
Payment Plans
Down Payment | |||
| 1Payment 1 | Oct 29, 2026 | 25% | $133,375 |
During Construction | |||
| 2Payment 2 | Jan 29, 2027 | 15% | $80,025 |
| 3Payment 3 | Apr 29, 2027 | 15% | $80,025 |
| 4Payment 4 | Jul 29, 2027 | 15% | $80,025 |
| 5Payment 5 | Oct 29, 2027 | 15% | $80,025 |
| 6Payment 6 | Jan 29, 2028 | 15% | $80,025 |
Incentives | |||
| Paid with rental income | -10% | $53,350 | |