Villa, 2 bedrooms, 103.8 m²
MINORIMINORIUnit №2
Layouttype B
Bedrooms2
Bathrooms3
Living Area103.8 m²
Price per m²$ 2,842
Ceiling Height3 m
HandoverAugust 2026
OwnershipLeasehold
$ 295,000
Down Payment from $ 103,250 (35%)
Rental Income Model
Purchase Price:
$295,000
ADR:
$257
Occupancy:
70%
Annual Net Income:
$39,398
ROI:
13.4%
Payback Period:
7.5 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 | $295,000 | $309,750 | $325,238 | $341,499 | $358,574 |
| Resale tax (10%) | - $29,500 | - $30,975 | - $32,524 | - $34,150 | - $35,857 |
| Resale advertising (9%) | - $26,550 | - $27,878 | - $29,271 | - $30,735 | - $32,272 |
| Cumulative Net Rental Income | $0 | $39,398 | $78,796 | $118,194 | $157,592 |
| Total Net Profit | -$56,050 | -$4,704 | $47,239 | $99,809 | $153,038 |
| ROI | -19.0% | -1.6% | 16.0% | 33.8% | 51.9% |
Payment Plans
Down Payment | |||
| 1Payment 1 | Jul 26, 2026 | 35% | $103,250 |
During Construction | |||
| 2Payment 2 | Aug 26, 2026 | 6.5% | $19,175 |
After Key Handover | |||
| 3Payment 3 | Sep 26, 2026 | 6.5% | $19,175 |
| 4Payment 4 | Oct 26, 2026 | 6.5% | $19,175 |
| 5Payment 5 | Nov 26, 2026 | 6.5% | $19,175 |
| 6Payment 6 | Dec 26, 2026 | 6.5% | $19,175 |
| 7Payment 7 | Jan 26, 2027 | 6.5% | $19,175 |
| 8Payment 8 | Feb 26, 2027 | 6.5% | $19,175 |
| 9Payment 9 | Mar 26, 2027 | 6.5% | $19,175 |
| 10Payment 10 | Apr 26, 2027 | 6.5% | $19,175 |
| 11Payment 11 | May 26, 2027 | 6.5% | $19,175 |