4 Bedrooms, 231.3 m²
MINORI • MINORI • Unit villa №3 type E
Layouttype E
Bedrooms4
Bathrooms5
Living Area231.3 m²
Price per m²$ 2,227
Ceiling Height3 m
HandoverAug 2026
OwnershipLeasehold
$ 515,000
Down Payment from $ 0 (0%)
Rental Financial Model
Unit Cost:
$515,000
ADR:
$437
Occupancy:
70%
Yearly Net Income:
$66,992
ROI:
13%
Payback by Rent:
7.7 years
| Month | Year | |
|---|---|---|
Annual Gross Income | $9,304 | $111,654 |
Management Fee (20%) | -$1,861 | -$22,331 |
Operation Expenses (20%) | -$1,861 | -$22,331 |
Net Income (Before Tax) | $5,583 | $66,992 |
Resale Strategy
| 2027 | 2028 | 2029 | 2030 | |
|---|---|---|---|---|
| Resale Price | $540,750 | $567,788 | $596,177 | $625,986 |
| Resale Tax (10%) | - $54,075 | - $56,779 | - $59,618 | - $62,599 |
| Advertising Expenses | - $48,668 | - $51,101 | - $53,656 | - $56,339 |
| Cumulative Rental Income | $66,992 | $133,984 | $200,976 | $267,968 |
| Net Investor Income | -$10,000 | $78,892 | $168,880 | $260,017 |
| ROI | -1.9% | 15.3% | 32.8% | 50.5% |