Villa, 1 bedroom, 90 m²
Moon Rock VillasVillasUnit 2A
LayoutOne-bedroom villa
Bedrooms1
Bathrooms1
Living Area90 m²
Price per m²$ 1,667
HandoverSeptember 2025
FinishTurnkey
OwnershipLeasehold until 2048
$ 150,000
Rental Income Model
Purchase Price:
$150,000
ADR:
$280
Occupancy:
73%
Annual Net Income:
$20,890
ROI:
13.9%
Payback Period:
7.2 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $6,217 | $74,606 |
Operating expenses: service, rental maintenance and hotel-operator management (72%) | -$4,476 | -$53,716 |
Net Income (Before Tax) | $1,741 | $20,890 |
Resale Projection
Handover 2025 | 2026 | 2027 | 2028 | ||
|---|---|---|---|---|---|
| Projected Sale PricePurchase Price $150,000 | $150,000 | $150,000 | $150,000 | $150,000 | $150,000 |
| Property Value Growth | $0 | $0 | $0 | $0 | $0 |
| Cumulative Rental Income | $0 | + $20,890 | + $41,779 | + $62,669 | + $83,559 |
| Total Net Profit | $0 | $20,890 | $41,779 | $62,669 | $83,559 |
| ROI | 0.0% | 13.9% | 27.9% | 41.8% | 55.7% |
Value GrowthRentCostsProfit