2 Bedrooms, 103.8 m²
MINORI • MINORI • Unit №2
Layouttype B
Bedrooms2
Bathrooms3
Living Area103.8 m²
Price per m²$ 2,842
Ceiling Height3 m
HandoverAug 2026
OwnershipLeasehold
$ 295,000
Down Payment from $ 0 (0%)
Rental Financial Model
Unit Cost:
$295,000
ADR:
$257
Occupancy:
70%
Yearly Net Income:
$39,398
ROI:
13.4%
Payback by Rent:
7.5 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 | $309,750 | $325,238 | $341,499 | $358,574 |
| Resale Tax (10%) | - $30,975 | - $32,524 | - $34,150 | - $35,857 |
| Advertising Expenses | - $27,878 | - $29,271 | - $30,735 | - $32,272 |
| Cumulative Rental Income | $39,398 | $78,796 | $118,194 | $157,592 |
| Net Investor Income | -$4,704 | $47,239 | $99,809 | $153,038 |
| ROI | -1.6% | 16.0% | 33.8% | 51.9% |