Sold
Villa, 2 bedrooms, 99 m²
MINORIMINORIUnit Villa №7
Layouttype A
Bedrooms2
Bathrooms3
Living Area99 m²
Price per m²$ 3,020
Ceiling Height3 m
HandoverAugust 2026
FinishTurnkey
OwnershipLeasehold
$ 299,000
Down Payment from $ 104,650 (35%)
Rental Income Model
Purchase Price:
$299,000
ADR:
$257
Occupancy:
70%
Annual Net Income:
$39,398
ROI:
13.2%
Payback Period:
7.6 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $5,472 | $65,664 |
Management fee (20%) | -$1,094 | -$13,133 |
Other expenses (20%) | -$1,094 | -$13,133 |
Net Income (Before Tax) | $3,283 | $39,398 |
Resale Projection
Handover 2026 | 2027 | 2028 | 2029 | 2030 | |
|---|---|---|---|---|---|
| Projected Sale Price | $299,000 | $313,950 | $329,648 | $346,130 | $363,436 |
| Resale tax (10%) | - $29,900 | - $31,395 | - $32,965 | - $34,613 | - $36,344 |
| Resale advertising (9%) | - $26,910 | - $28,256 | - $29,668 | - $31,152 | - $32,709 |
| Cumulative Net Rental Income | $0 | $39,398 | $78,796 | $118,194 | $157,592 |
| Total Net Profit | -$56,810 | -$5,302 | $46,811 | $99,560 | $152,976 |
| ROI | -19.0% | -1.8% | 15.7% | 33.3% | 51.2% |
Payment Plans
Down Payment | |||
| 1Payment 1 | Sep 29, 2026 | 35% | $104,650 |
After Key Handover | |||
| 2Payment 2 | Oct 29, 2026 | 6.5% | $19,435 |
| 3Payment 3 | Nov 29, 2026 | 6.5% | $19,435 |
| 4Payment 4 | Dec 29, 2026 | 6.5% | $19,435 |
| 5Payment 5 | Jan 29, 2027 | 6.5% | $19,435 |
| 6Payment 6 | Feb 28, 2027 | 6.5% | $19,435 |
| 7Payment 7 | Mar 29, 2027 | 6.5% | $19,435 |
| 8Payment 8 | Apr 29, 2027 | 6.5% | $19,435 |
| 9Payment 9 | May 29, 2027 | 6.5% | $19,435 |
| 10Payment 10 | Jun 29, 2027 | 6.5% | $19,435 |
| 11Payment 11 | Jul 29, 2027 | 6.5% | $19,435 |