Villa, 2 bedrooms, 99 m²
MINORIMINORIUnit villa №7 type A
Layouttype A
Bedrooms2
Bathrooms3
Living Area99 m²
Price per m²$ 2,879
Ceiling Height3 m
HandoverAugust 2026
OwnershipLeasehold
$ 285,000
Down Payment from $ 99,750 (35%)
Rental Income Model
Purchase Price:
$285,000
ADR:
$257
Occupancy:
70%
Annual Net Income:
$39,398
ROI:
13.8%
Payback Period:
7.2 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 | $285,000 | $299,250 | $314,213 | $329,923 | $346,419 |
| Resale tax (10%) | - $28,500 | - $29,925 | - $31,421 | - $32,992 | - $34,642 |
| Resale advertising (9%) | - $25,650 | - $26,933 | - $28,279 | - $29,693 | - $31,178 |
| Cumulative Net Rental Income | $0 | $39,398 | $78,796 | $118,194 | $157,592 |
| Total Net Profit | -$54,150 | -$3,209 | $48,308 | $100,432 | $153,192 |
| ROI | -19.0% | -1.1% | 17.0% | 35.2% | 53.8% |
Payment Plans
Down Payment | |||
| 1Payment 1 | Jul 26, 2026 | 35% | $99,750 |
During Construction | |||
| 2Payment 2 | Aug 26, 2026 | 6.5% | $18,525 |
After Key Handover | |||
| 3Payment 3 | Sep 26, 2026 | 6.5% | $18,525 |
| 4Payment 4 | Oct 26, 2026 | 6.5% | $18,525 |
| 5Payment 5 | Nov 26, 2026 | 6.5% | $18,525 |
| 6Payment 6 | Dec 26, 2026 | 6.5% | $18,525 |
| 7Payment 7 | Jan 26, 2027 | 6.5% | $18,525 |
| 8Payment 8 | Feb 26, 2027 | 6.5% | $18,525 |
| 9Payment 9 | Mar 26, 2027 | 6.5% | $18,525 |
| 10Payment 10 | Apr 26, 2027 | 6.5% | $18,525 |
| 11Payment 11 | May 26, 2027 | 6.5% | $18,525 |