2 Bedrooms, 118.5 m²
MINORI • MINORI • Unit №1
Layouttype C
Bedrooms2
Bathrooms3
Living Area118.5 m²
Price per m²$ 2,574
Ceiling Height3 m
HandoverAug 2026
OwnershipLeasehold
$ 305,000
Down Payment from $ 0 (0%)
Rental Financial Model
Unit Cost:
$305,000
ADR:
$257
Occupancy:
70%
Yearly Net Income:
$39,398
ROI:
12.9%
Payback by Rent:
7.7 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 | $320,250 | $336,263 | $353,076 | $370,729 |
| Resale Tax (10%) | - $32,025 | - $33,626 | - $35,308 | - $37,073 |
| Advertising Expenses | - $28,823 | - $30,264 | - $31,777 | - $33,366 |
| Cumulative Rental Income | $39,398 | $78,796 | $118,194 | $157,592 |
| Net Investor Income | -$6,199 | $46,169 | $99,186 | $152,883 |
| ROI | -2.0% | 15.1% | 32.5% | 50.1% |