Villa, 1 bedroom, 90 m²
Moon Rock VillasVillasUnit 5B
LayoutOne-bedroom villa
Bedrooms1
Bathrooms1
Living Area90 m²
Price per m²$ 2,833
HandoverSeptember 2025
FinishTurnkey
OwnershipLeasehold until 2048
$ 255,000
Rental Income Model
Purchase Price:
$255,000
ADR:
$280
Occupancy:
73%
Annual Net Income:
$20,890
ROI:
8.2%
Payback Period:
12.2 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 $255,000 | $255,000 | $255,000 | $255,000 | $255,000 | $255,000 |
| 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% | 8.2% | 16.4% | 24.6% | 32.8% |
Value GrowthRentCostsProfit