Sold
2 Bedrooms, 99 m²
MINORI • MINORI • Unit villa №9 type A
Layouttype A
Bedrooms2
Bathrooms3
Living Area99 m²
Price per m²$ 2,879
Ceiling Height3 m
HandoverAug 2026
OwnershipLeasehold
$ 285,000
Down Payment from $ 0 (0%)
Rental Financial Model
Unit Cost:
$285,000
ADR:
$257
Occupancy:
70%
Yearly Net Income:
$39,398
ROI:
13.8%
Payback by Rent:
7.2 years
| Month | Year | |
|---|---|---|
Annual Gross Income | $5,472 | $65,664 |
Management Fee (20%) | -$1,094 | -$13,133 |
Operation Expenses (20%) | -$1,094 | -$13,133 |
Net Income (Before Tax) | $3,283 | $39,398 |
Resale Strategy
| 2027 | 2028 | 2029 | 2030 | |
|---|---|---|---|---|
| Resale Price | $299,250 | $314,213 | $329,923 | $346,419 |
| Resale Tax (10%) | - $29,925 | - $31,421 | - $32,992 | - $34,642 |
| Advertising Expenses | - $26,933 | - $28,279 | - $29,693 | - $31,178 |
| Cumulative Rental Income | $39,398 | $78,796 | $118,194 | $157,592 |
| Net Investor Income | -$3,209 | $48,308 | $100,432 | $153,192 |
| ROI | -1.1% | 17.0% | 35.2% | 53.8% |