Villa, 2 bedrooms, 118.5 m²
MINORIMINORIUnit Villa №1
Layouttype C
Bedrooms2
Bathrooms3
Living Area118.5 m²
Price per m²$ 2,700
Ceiling Height3 m
HandoverAugust 2026
FinishTurnkey
OwnershipLeasehold
$ 320,000
Down Payment from $ 112,000 (35%)
Rental Income Model
Purchase Price:
$320,000
ADR:
$257
Occupancy:
70%
Annual Net Income:
$39,398
ROI:
12.3%
Payback Period:
8.1 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 | $320,000 | $336,000 | $352,800 | $370,440 | $388,962 |
| Resale tax (10%) | - $32,000 | - $33,600 | - $35,280 | - $37,044 | - $38,896 |
| Resale advertising (9%) | - $28,800 | - $30,240 | - $31,752 | - $33,340 | - $35,007 |
| Cumulative Net Rental Income | $0 | $39,398 | $78,796 | $118,194 | $157,592 |
| Total Net Profit | -$60,800 | -$8,442 | $44,564 | $98,251 | $152,652 |
| ROI | -19.0% | -2.6% | 13.9% | 30.7% | 47.7% |
Payment Plans
Down Payment | |||
| 1Payment 1 | Sep 29, 2026 | 35% | $112,000 |
After Key Handover | |||
| 2Payment 2 | Oct 29, 2026 | 6.5% | $20,800 |
| 3Payment 3 | Nov 29, 2026 | 6.5% | $20,800 |
| 4Payment 4 | Dec 29, 2026 | 6.5% | $20,800 |
| 5Payment 5 | Jan 29, 2027 | 6.5% | $20,800 |
| 6Payment 6 | Feb 28, 2027 | 6.5% | $20,800 |
| 7Payment 7 | Mar 29, 2027 | 6.5% | $20,800 |
| 8Payment 8 | Apr 29, 2027 | 6.5% | $20,800 |
| 9Payment 9 | May 29, 2027 | 6.5% | $20,800 |
| 10Payment 10 | Jun 29, 2027 | 6.5% | $20,800 |
| 11Payment 11 | Jul 29, 2027 | 6.5% | $20,800 |