Sold
Villa, 1 bedroom, 63 m²
Moon Rock Villas 2.0Block 1 — One Bedroom VillasUnit 1BR - 1.1
LayoutOne Bedroom Villa
Bedrooms1
Bathrooms1
Living Area63 m²
Price per m²$ 3,492
HandoverDecember 2028
FinishTurnkey
OwnershipLeasehold until 2050
$ 220,000
Down Payment from $ 66,000 (30%)
Rental Income Model
Purchase Price:
$220,000
ADR:
$139
Occupancy:
73%
Annual Net Income:
$18,338
ROI:
8.3%
Payback Period:
12 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $3,092 | $37,104 |
Salary (8.327103335%) | -$257 | -$3,090 |
OTA commission (7.654420432%) | -$237 | -$2,840 |
Utilities (4.057063274%) | -$125 | -$1,505 |
Materials and housekeeping (4.669302217%) | -$144 | -$1,733 |
Other operating expenses (2.406389273%) | -$74 | -$893 |
Reserve fund (1.457714429%) | -$45 | -$541 |
Marketing and PR (5%) | -$155 | -$1,855 |
Management fee (13.28560141%) | -$411 | -$4,930 |
Dividend payment tax (3.719968394%) | -$115 | -$1,380 |
Net Income (Before Tax) | $1,528 | $18,338 |
Resale Projection
Handover 2028 | 2029 | 2030 | 2031 | ||
|---|---|---|---|---|---|
| Projected Sale PricePurchase Price $220,000 | $220,000 | $220,000 | $220,000 | $220,000 | $220,000 |
| Property Value Growth | $0 | $0 | $0 | $0 | $0 |
| Cumulative Rental Income | $0 | + $18,338 | + $36,676 | + $55,014 | + $73,352 |
| Total Net Profit | $0 | $18,338 | $36,676 | $55,014 | $73,352 |
| ROI | 0.0% | 8.3% | 16.7% | 25.0% | 33.3% |
Value GrowthRentCostsProfit
Payment Plans
Down Payment | |||
| 1Payment 1 | Oct 2, 2026 | 97% | $213,400 |
Incentives | |||
| Discount | -3% | $6,600 | |