Sold
Villa, 2 bedrooms, 72 m²
Forma VillasPhase 1Unit Villa 2
Layout2-bedroom villa
Bedrooms2
Bathrooms2
Living Area72 m²
Plot Area114.7 m²
Price per m²$ 2,486
HandoverAugust 2026
FinishTurnkey
OwnershipLeasehold
$ 179,000
Rental Income Model
Purchase Price:
$179,000
ADR:
$119
Occupancy:
84%
Annual Net Income:
$14,242
ROI:
8%
Payback Period:
12.6 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $3,040 | $36,485 |
Commissions, taxes and management fee (36.459%) | -$1,109 | -$13,302 |
Utilities and staff (21.082%) | -$641 | -$7,692 |
Repairs and owner's income tax (3.424%) | -$104 | -$1,249 |
Net Income (Before Tax) | $1,187 | $14,242 |