SquareSell
MINORI type F floor 1 plan
MINORI type F floor 2 plan
MINORI type F floor 3 plan
MINORI type F gallery image 1
MINORI type F gallery image 2
MINORI type F gallery image 3
MINORI type F gallery image 4
MINORI type F gallery image 5
MINORI type F gallery image 6
MINORI type F gallery image 7
MINORI type F gallery image 8
MINORI type F gallery image 9
MINORI type F gallery image 10
MINORI type F gallery image 11
MINORI type F gallery image 12
MINORI type F gallery image 13
MINORI type F gallery image 14
MINORI type F gallery image 15
MINORI type F gallery image 16
MINORI type F gallery image 17
MINORI type F gallery image 18

5 Bedrooms, 356.5 m²

MINORI • MINORI • Unit villa №4 type F
Layout
type F
Bedrooms
5
Bathrooms
6
Living Area
356.5 m²
Price per m²
$ 1,823
Ceiling Height
3 m
Handover
Aug 2026
Ownership
Leasehold
$ 650,000
Down Payment from $ 0 (0%)

Rental Financial Model

Unit Cost:

$650,000

ADR:

$497

Occupancy:

70%

Yearly Net Income:

$76,190

ROI:

11.7%

Payback by Rent:

8.5 years

MonthYear

Annual Gross Income

$10,582$126,983

Management Fee (20%)

-$2,116-$25,397

Operation Expenses (20%)

-$2,116-$25,397

Net Income (Before Tax)

$6,349$76,190

Resale Strategy

2027202820292030
Resale Price$682,500$716,625$752,456$790,079
Resale Tax (10%)- $68,250- $71,663- $75,246- $79,008
Advertising Expenses- $61,425- $64,496- $67,721- $71,107
Cumulative Rental Income$76,190$152,380$228,570$304,760
Net Investor Income-$20,985$82,846$188,060$294,724
ROI-3.2%12.7%28.9%45.3%