Villa, 2 bedrooms, 103.8 m²
MINORIMINORIUnit Villa №2
Layouttype B
Bedrooms2
Bathrooms3
Living Area103.8 m²
Price per m²$ 2,977
Ceiling Height3 m
HandoverAugust 2026
FinishTurnkey
OwnershipLeasehold
$ 309,000
Down Payment from $ 108,150 (35%)
Rental Income Model
Purchase Price:
$309,000
ADR:
$257
Occupancy:
70%
Annual Net Income:
$39,398
ROI:
12.8%
Payback Period:
7.8 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 | $309,000 | $324,450 | $340,673 | $357,706 | $375,591 |
| Resale tax (10%) | - $30,900 | - $32,445 | - $34,067 | - $35,771 | - $37,559 |
| Resale advertising (9%) | - $27,810 | - $29,201 | - $30,661 | - $32,194 | - $33,803 |
| Cumulative Net Rental Income | $0 | $39,398 | $78,796 | $118,194 | $157,592 |
| Total Net Profit | -$58,710 | -$6,797 | $45,741 | $98,936 | $152,821 |
| ROI | -19.0% | -2.2% | 14.8% | 32.0% | 49.5% |
Payment Plans
Down Payment | |||
| 1Payment 1 | Sep 29, 2026 | 35% | $108,150 |
After Key Handover | |||
| 2Payment 2 | Oct 29, 2026 | 6.5% | $20,085 |
| 3Payment 3 | Nov 29, 2026 | 6.5% | $20,085 |
| 4Payment 4 | Dec 29, 2026 | 6.5% | $20,085 |
| 5Payment 5 | Jan 29, 2027 | 6.5% | $20,085 |
| 6Payment 6 | Feb 28, 2027 | 6.5% | $20,085 |
| 7Payment 7 | Mar 29, 2027 | 6.5% | $20,085 |
| 8Payment 8 | Apr 29, 2027 | 6.5% | $20,085 |
| 9Payment 9 | May 29, 2027 | 6.5% | $20,085 |
| 10Payment 10 | Jun 29, 2027 | 6.5% | $20,085 |
| 11Payment 11 | Jul 29, 2027 | 6.5% | $20,085 |