Villa, 5 bedrooms, 356.5 m²
MINORIMINORIUnit Villa №4
Layouttype F
Bedrooms5
Bathrooms6
Living Area356.5 m²
Price per m²$ 1,868
Ceiling Height3 m
HandoverAugust 2026
FinishTurnkey
OwnershipLeasehold
$ 665,900
Down Payment from $ 233,065 (35%)
Rental Income Model
Purchase Price:
$665,900
ADR:
$497
Occupancy:
70%
Annual Net Income:
$76,190
ROI:
11.4%
Payback Period:
8.7 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $10,582 | $126,983 |
Management fee (20%) | -$2,116 | -$25,397 |
Other expenses (20%) | -$2,116 | -$25,397 |
Net Income (Before Tax) | $6,349 | $76,190 |
Resale Projection
Handover 2026 | 2027 | 2028 | 2029 | 2030 | |
|---|---|---|---|---|---|
| Projected Sale Price | $665,900 | $699,195 | $734,155 | $770,862 | $809,406 |
| Resale tax (10%) | - $66,590 | - $69,920 | - $73,415 | - $77,086 | - $80,941 |
| Resale advertising (9%) | - $59,931 | - $62,928 | - $66,074 | - $69,378 | - $72,847 |
| Cumulative Net Rental Income | $0 | $76,190 | $152,380 | $228,570 | $304,760 |
| Total Net Profit | -$126,521 | -$23,362 | $81,146 | $187,069 | $294,479 |
| ROI | -19.0% | -3.5% | 12.2% | 28.1% | 44.2% |
Payment Plans
Down Payment | |||
| 1Payment 1 | Sep 29, 2026 | 35% | $233,065 |
After Key Handover | |||
| 2Payment 2 | Oct 29, 2026 | 6.5% | $43,284 |
| 3Payment 3 | Nov 29, 2026 | 6.5% | $43,284 |
| 4Payment 4 | Dec 29, 2026 | 6.5% | $43,284 |
| 5Payment 5 | Jan 29, 2027 | 6.5% | $43,284 |
| 6Payment 6 | Feb 28, 2027 | 6.5% | $43,284 |
| 7Payment 7 | Mar 29, 2027 | 6.5% | $43,284 |
| 8Payment 8 | Apr 29, 2027 | 6.5% | $43,284 |
| 9Payment 9 | May 29, 2027 | 6.5% | $43,284 |
| 10Payment 10 | Jun 29, 2027 | 6.5% | $43,284 |
| 11Payment 11 | Jul 29, 2027 | 6.5% | $43,284 |