Villa, 4 bedrooms, 208.5 m²
MINORIMINORIUnit Villa №6
Layouttype D
Bedrooms4
Bathrooms5
Living Area208.5 m²
Price per m²$ 2,528
Ceiling Height3 m
HandoverAugust 2026
FinishTurnkey
OwnershipLeasehold
$ 527,000
Down Payment from $ 184,450 (35%)
Rental Income Model
Purchase Price:
$527,000
ADR:
$435
Occupancy:
70%
Annual Net Income:
$66,686
ROI:
12.7%
Payback Period:
7.9 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 | $527,000 | $553,350 | $581,018 | $610,068 | $640,572 |
| Resale tax (10%) | - $52,700 | - $55,335 | - $58,102 | - $61,007 | - $64,057 |
| Resale advertising (9%) | - $47,430 | - $49,802 | - $52,292 | - $54,906 | - $57,651 |
| Cumulative Net Rental Income | $0 | $66,686 | $133,371 | $200,057 | $266,742 |
| Total Net Profit | -$100,130 | -$12,101 | $76,995 | $167,212 | $258,605 |
| ROI | -19.0% | -2.3% | 14.6% | 31.7% | 49.1% |
Payment Plans
Down Payment | |||
| 1Payment 1 | Sep 29, 2026 | 35% | $184,450 |
After Key Handover | |||
| 2Payment 2 | Oct 29, 2026 | 6.5% | $34,255 |
| 3Payment 3 | Nov 29, 2026 | 6.5% | $34,255 |
| 4Payment 4 | Dec 29, 2026 | 6.5% | $34,255 |
| 5Payment 5 | Jan 29, 2027 | 6.5% | $34,255 |
| 6Payment 6 | Feb 28, 2027 | 6.5% | $34,255 |
| 7Payment 7 | Mar 29, 2027 | 6.5% | $34,255 |
| 8Payment 8 | Apr 29, 2027 | 6.5% | $34,255 |
| 9Payment 9 | May 29, 2027 | 6.5% | $34,255 |
| 10Payment 10 | Jun 29, 2027 | 6.5% | $34,255 |
| 11Payment 11 | Jul 29, 2027 | 6.5% | $34,255 |