Villa, 2 bedrooms, 105 m²
Moon Rock VillasVillasUnit 6B
LayoutTwo-bedroom villa
Bedrooms2
Bathrooms2
Living Area105 m²
Price per m²$ 3,467
HandoverSeptember 2025
FinishTurnkey
OwnershipLeasehold until 2048
$ 364,000
Rental Income Model
Purchase Price:
$364,000
ADR:
$380
Occupancy:
78%
Annual Net Income:
$32,456
ROI:
8.9%
Payback Period:
11.2 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $9,016 | $108,186 |
Operating expenses: service, rental maintenance and hotel-operator management (70%) | -$6,311 | -$75,730 |
Net Income (Before Tax) | $2,705 | $32,456 |
Resale Projection
Handover 2025 | 2026 | 2027 | 2028 | ||
|---|---|---|---|---|---|
| Projected Sale PricePurchase Price $364,000 | $364,000 | $364,000 | $364,000 | $364,000 | $364,000 |
| Property Value Growth | $0 | $0 | $0 | $0 | $0 |
| Cumulative Rental Income | $0 | + $32,456 | + $64,912 | + $97,367 | + $129,823 |
| Total Net Profit | $0 | $32,456 | $64,912 | $97,367 | $129,823 |
| ROI | 0.0% | 8.9% | 17.8% | 26.7% | 35.7% |
Value GrowthRentCostsProfit