Villa, 4 bedrooms, 231.3 m²
MINORIMINORIUnit Villa №3
Layouttype E
Bedrooms4
Bathrooms5
Living Area231.3 m²
Price per m²$ 2,594
Ceiling Height3 m
HandoverAugust 2026
FinishTurnkey
OwnershipLeasehold
$ 600,000
Down Payment from $ 210,000 (35%)
Rental Income Model
Purchase Price:
$600,000
ADR:
$437
Occupancy:
70%
Annual Net Income:
$66,992
ROI:
11.2%
Payback Period:
9 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $9,304 | $111,654 |
Management fee (20%) | -$1,861 | -$22,331 |
Other expenses (20%) | -$1,861 | -$22,331 |
Net Income (Before Tax) | $5,583 | $66,992 |
Resale Projection
Handover 2026 | 2027 | 2028 | 2029 | 2030 | |
|---|---|---|---|---|---|
| Projected Sale Price | $600,000 | $630,000 | $661,500 | $694,575 | $729,304 |
| Resale tax (10%) | - $60,000 | - $63,000 | - $66,150 | - $69,458 | - $72,930 |
| Resale advertising (9%) | - $54,000 | - $56,700 | - $59,535 | - $62,512 | - $65,637 |
| Cumulative Net Rental Income | $0 | $66,992 | $133,984 | $200,976 | $267,968 |
| Total Net Profit | -$114,000 | -$22,708 | $69,799 | $163,582 | $258,704 |
| ROI | -19.0% | -3.8% | 11.6% | 27.3% | 43.1% |
Payment Plans
Down Payment | |||
| 1Payment 1 | Sep 29, 2026 | 35% | $210,000 |
After Key Handover | |||
| 2Payment 2 | Oct 29, 2026 | 6.5% | $39,000 |
| 3Payment 3 | Nov 29, 2026 | 6.5% | $39,000 |
| 4Payment 4 | Dec 29, 2026 | 6.5% | $39,000 |
| 5Payment 5 | Jan 29, 2027 | 6.5% | $39,000 |
| 6Payment 6 | Feb 28, 2027 | 6.5% | $39,000 |
| 7Payment 7 | Mar 29, 2027 | 6.5% | $39,000 |
| 8Payment 8 | Apr 29, 2027 | 6.5% | $39,000 |
| 9Payment 9 | May 29, 2027 | 6.5% | $39,000 |
| 10Payment 10 | Jun 29, 2027 | 6.5% | $39,000 |
| 11Payment 11 | Jul 29, 2027 | 6.5% | $39,000 |