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
$ 360,000
Down Payment from $ 360,000 (100%)
Rental Income Model
Purchase Price:
$360,000
ADR:
$0
Occupancy:
0%
Annual Net Income:
$0
ROI:
0%
Payback Period:
0 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $0 | $0 |
Management fee (0%) | -$0 | -$0 |
Other expenses (0%) | -$0 | -$0 |
Net Income (Before Tax) | $0 | $0 |
Resale Projection
Handover 2024 | 2025 | 2026 | 2027 | 2028 | |
|---|---|---|---|---|---|
| Projected Sale Price | $360,000 | $378,000 | $396,900 | $416,745 | $437,582 |
| Resale costs (5%) | - $18,000 | - $18,900 | - $19,845 | - $20,837 | - $21,879 |
| Cumulative Net Rental Income | $0 | $0 | $0 | $0 | $0 |
| Total Net Profit | -$18,000 | -$900 | $17,055 | $35,908 | $55,703 |
| ROI | -5.0% | -0.3% | 4.7% | 10.0% | 15.5% |
Payment Plans
Down Payment | |||
| 1Payment 1 | Sep 2, 2026 | 100% | $360,000 |