Villa, 3 bedrooms, 205 m²
KABAKABA RESORTUpper PartUnit Villa 2
LayoutVilla 2
Bedrooms3
Bathrooms3
Living Area205 m²
Plot Area418.2 m²
Price per m²$ 5,366
HandoverDecember 2025
FinishTurnkey
$ 1,100,000
Rental Income Model
Purchase Price:
$1,100,000
ADR:
$0
Occupancy:
0%
Annual Net Income:
$0
ROI:
0%
Payback Period:
0 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $0 | $0 |
Management fee (0%) | -$0 | -$0 |
Other expenses (0%) | -$0 | -$0 |
Net Income (Before Tax) | $0 | $0 |
Resale Projection
Handover 2025 | 2026 | 2027 | 2028 | 2029 | |
|---|---|---|---|---|---|
| Projected Sale Price | $1,100,000 | $1,100,000 | $1,100,000 | $1,100,000 | $1,100,000 |
| Resale tax (0%) | $0 | $0 | $0 | $0 | $0 |
| Resale advertising (0%) | $0 | $0 | $0 | $0 | $0 |
| Cumulative Net Rental Income | $0 | $0 | $0 | $0 | $0 |
| Total Net Profit | $0 | $0 | $0 | $0 | $0 |
| ROI | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |