Sold
Villa, 1 bedroom, 84 m²
Green Harmony VillasVillasUnit Villa 2
Layout1-bedroom villa with study
Bedrooms1
Bathrooms1
Living Area84 m²
Price per m²$ 1,131
HandoverSeptember 2024
FinishTurnkey
$ 95,000
Rental Income Model
Purchase Price:
$95,000
ADR:
$93
Occupancy:
88%
Annual Net Income:
$15,850
ROI:
16.7%
Payback Period:
6 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $2,486 | $29,827 |
Management company fee and operating expenses (actual, Jan–Sep 2025) (46.86%) | -$1,165 | -$13,977 |
Net Income (Before Tax) | $1,321 | $15,850 |