4 Bedrooms, 208.5 m²
MINORI • MINORI • Unit villa №5 type D
Layouttype D
Bedrooms4
Bathrooms5
Living Area208.5 m²
Price per m²$ 2,374
Ceiling Height3 m
HandoverAug 2026
OwnershipLeasehold
$ 495,000
Down Payment from $ 0 (0%)
Rental Financial Model
Unit Cost:
$495,000
ADR:
$435
Occupancy:
70%
Yearly Net Income:
$66,686
ROI:
13.5%
Payback by Rent:
7.4 years
| Month | Year | |
|---|---|---|
Annual Gross Income | $9,262 | $111,143 |
Management Fee (20%) | -$1,852 | -$22,229 |
Operation Expenses (20%) | -$1,852 | -$22,229 |
Net Income (Before Tax) | $5,557 | $66,686 |
Resale Strategy
| 2027 | 2028 | 2029 | 2030 | |
|---|---|---|---|---|
| Resale Price | $519,750 | $545,738 | $573,024 | $601,676 |
| Resale Tax (10%) | - $51,975 | - $54,574 | - $57,302 | - $60,168 |
| Advertising Expenses | - $46,778 | - $49,116 | - $51,572 | - $54,151 |
| Cumulative Rental Income | $66,686 | $133,371 | $200,057 | $266,742 |
| Net Investor Income | -$7,317 | $80,418 | $169,206 | $259,099 |
| ROI | -1.5% | 16.2% | 34.2% | 52.3% |