Blocked
Villa, 2 bedrooms, 130.5 m²
Oasis I smart villasOASIS I RUnit LOT 1
LayoutLOT 1 - 130.5 m²
Bedrooms2
Bathrooms2
Living Area130.5 m²
Plot Area115 m²
Price per m²$ 3,333
HandoverDecember 2024
FinishTurnkey
OwnershipLeasehold until 2051
$ 435,000
Down Payment from $ 152,250 (35%)
Rental Income Model
Purchase Price:
$435,000
ADR:
$123
Occupancy:
87%
Annual Net Income:
$22,545
ROI:
5.2%
Payback Period:
19.3 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $3,255 | $39,059 |
(20%) | -$651 | -$7,812 |
(5.62%) | -$183 | -$2,195 |
(6.15%) | -$200 | -$2,402 |
(1.51%) | -$49 | -$590 |
(2.01%) | -$65 | -$785 |
(0.93%) | -$30 | -$363 |
(0.06%) | -$2 | -$23 |
(0.77%) | -$25 | -$301 |
(0.9%) | -$29 | -$352 |
(0.68%) | -$22 | -$266 |
(3.65%) | -$119 | -$1,426 |
Net Income (Before Tax) | $1,879 | $22,545 |
Resale Projection
Handover 2024 | 2025 | 2026 | 2027 | ||
|---|---|---|---|---|---|
| Projected Sale PricePurchase Price $435,000 | $435,000 | $456,750 | $479,588 | $503,567 | $528,745 |
| Property Value Growth | $0 | + $21,750 | + $44,588 | + $68,567 | + $93,745 |
| Cumulative Rental Income | $0 | + $22,545 | + $45,089 | + $67,634 | + $90,179 |
| Resale costs (5%) | - $21,750 | - $22,838 | - $23,979 | - $25,178 | - $26,437 |
| Total Net Profit | - $21,750 | $21,457 | $65,697 | $111,022 | $157,487 |
| ROI | - 5.0% | 4.9% | 15.1% | 25.5% | 36.2% |
Value GrowthRentCostsProfit
Payment Plans
Down Payment | |||
| 1Payment 1 | Oct 23, 2026 | 35% | $152,250 |
After Key Handover | |||
| 2Payment 2 | Nov 23, 2026 | 10.83% | $47,125 |
| 3Payment 3 | Dec 23, 2026 | 10.83% | $47,125 |
| 4Payment 4 | Jan 23, 2027 | 10.83% | $47,125 |
| 5Payment 5 | Feb 23, 2027 | 10.83% | $47,125 |
| 6Payment 6 | Mar 23, 2027 | 10.83% | $47,125 |
| 7Payment 7 | Apr 23, 2027 | 10.83% | $47,125 |