Sold
Villa, 2 bedrooms, 98 m²
Oasis I smart villasOASIS I RUnit LOT 5
LayoutLOT 5 - 98m2
Bedrooms2
Bathrooms2
Living Area98 m²
Price per m²$ 3,673
Ceiling Height3.2 m
HandoverDecember 2024
FinishTurnkey
OwnershipLeasehold until 2051
$ 360,000
Down Payment from $ 360,000 (100%)
Rental Income Model
Purchase Price:
$360,000
ADR:
$123
Occupancy:
87%
Annual Net Income:
$22,476
ROI:
6.2%
Payback Period:
16 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 $360,000 | $360,000 | $378,000 | $396,900 | $416,745 | $437,582 |
| Property Value Growth | $0 | + $18,000 | + $36,900 | + $56,745 | + $77,582 |
| Cumulative Rental Income | $0 | + $22,476 | + $44,952 | + $67,428 | + $89,904 |
| Resale costs (5%) | - $18,000 | - $18,900 | - $19,845 | - $20,837 | - $21,879 |
| Total Net Profit | - $18,000 | $21,576 | $62,007 | $103,336 | $145,607 |
| ROI | - 5.0% | 6.0% | 17.2% | 28.7% | 40.4% |
Value GrowthRentCostsProfit
Payment Plans
Down Payment | |||
| 1Payment 1 | Oct 20, 2026 | 100% | $360,000 |