Sold
Villa, 4 bedrooms, 208.5 m²
MINORIMINORIUnit Villa №5
Layouttype D
Bedrooms4
Bathrooms5
Living Area208.5 m²
Price per m²$ 2,432
Ceiling Height3 m
HandoverAugust 2026
FinishTurnkey
OwnershipLeasehold
$ 507,000
Down Payment from $ 177,450 (35%)
Rental Income Model
Purchase Price:
$507,000
ADR:
$435
Occupancy:
70%
Annual Net Income:
$66,686
ROI:
13.2%
Payback Period:
7.6 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $9,262 | $111,143 |
Management fee (20%) | -$1,852 | -$22,229 |
Other expenses (20%) | -$1,852 | -$22,229 |
Net Income (Before Tax) | $5,557 | $66,686 |
Resale Projection
Handover 2026 | 2027 | 2028 | 2029 | 2030 | |
|---|---|---|---|---|---|
| Projected Sale Price | $507,000 | $532,350 | $558,968 | $586,916 | $616,262 |
| Resale tax (10%) | - $50,700 | - $53,235 | - $55,897 | - $58,692 | - $61,626 |
| Resale advertising (9%) | - $45,630 | - $47,912 | - $50,307 | - $52,822 | - $55,464 |
| Cumulative Net Rental Income | $0 | $66,686 | $133,371 | $200,057 | $266,742 |
| Total Net Profit | -$96,330 | -$9,111 | $79,135 | $168,458 | $258,914 |
| ROI | -19.0% | -1.8% | 15.6% | 33.2% | 51.1% |
Payment Plans
Down Payment | |||
| 1Payment 1 | Sep 29, 2026 | 35% | $177,450 |
After Key Handover | |||
| 2Payment 2 | Oct 29, 2026 | 6.5% | $32,955 |
| 3Payment 3 | Nov 29, 2026 | 6.5% | $32,955 |
| 4Payment 4 | Dec 29, 2026 | 6.5% | $32,955 |
| 5Payment 5 | Jan 29, 2027 | 6.5% | $32,955 |
| 6Payment 6 | Feb 28, 2027 | 6.5% | $32,955 |
| 7Payment 7 | Mar 29, 2027 | 6.5% | $32,955 |
| 8Payment 8 | Apr 29, 2027 | 6.5% | $32,955 |
| 9Payment 9 | May 29, 2027 | 6.5% | $32,955 |
| 10Payment 10 | Jun 29, 2027 | 6.5% | $32,955 |
| 11Payment 11 | Jul 29, 2027 | 6.5% | $32,955 |