Sold
Townhouse, 2 bedrooms, 98 m²
Oasis I smart villasOASIS I RUnit LOT 6
LayoutLOT 4,5 - 98M2
Bedrooms2
Bathrooms2
Living Area98 m²
Price per m²$ 3,724
Ceiling Height3.2 m
HandoverDecember 2024
FinishTurnkey
OwnershipLeasehold until 2051
$ 365,000
Down Payment from $ 365,000 (100%)
Rental Income Model
Purchase Price:
$365,000
ADR:
$123
Occupancy:
87%
Annual Net Income:
$22,476
ROI:
6.2%
Payback Period:
16.2 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $3,248 | $38,973 |
Management fee (20%) | -$650 | -$7,795 |
Staff salary (5.63%) | -$183 | -$2,194 |
Electricity (6.16%) | -$200 | -$2,401 |
Housekeeping supplies (1.52%) | -$49 | -$592 |
Laundry (2%) | -$65 | -$779 |
Maintenance (0.93%) | -$30 | -$362 |
Pool and garden (0.06%) | -$2 | -$23 |
Landscape & common areas (0.79%) | -$26 | -$308 |
Internet (0.91%) | -$30 | -$355 |
Fruit and drinks (0.68%) | -$22 | -$265 |
CAPEX reserve (3.65%) | -$119 | -$1,423 |
Net Income (Before Tax) | $1,873 | $22,476 |
Resale Projection
Handover 2024 | 2025 | 2026 | 2027 | ||
|---|---|---|---|---|---|
| Projected Sale PricePurchase Price $365,000 | $365,000 | $383,250 | $402,413 | $422,533 | $443,660 |
| Property Value Growth | $0 | + $18,250 | + $37,413 | + $57,533 | + $78,660 |
| Cumulative Rental Income | $0 | + $22,476 | + $44,952 | + $67,428 | + $89,904 |
| Resale costs (5%) | - $18,250 | - $19,163 | - $20,121 | - $21,127 | - $22,183 |
| Total Net Profit | - $18,250 | $21,563 | $62,244 | $103,834 | $146,381 |
| ROI | - 5.0% | 5.9% | 17.1% | 28.4% | 40.1% |
Value GrowthRentCostsProfit
Payment Plans
Down Payment | |||
| 1Payment 1 | Oct 20, 2026 | 100% | $365,000 |