Sold
Townhouse, 2 bedrooms, 97 m²
Oasis II smart villasOASIS IIUnit LOT 5 resale
LayoutLOT 5
Bedrooms2
Bathrooms2
Living Area97 m²
Price per m²$ 3,763
Ceiling Height3.2 m
HandoverDecember 2024
FinishTurnkey
OwnershipLeasehold until 2053
$ 365,000
Down Payment from $ 365,000 (100%)
Rental Income Model
Purchase Price:
$365,000
ADR:
$163
Occupancy:
86%
Annual Net Income:
$32,299
ROI:
8.8%
Payback Period:
11.3 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $4,249 | $50,993 |
Management fee (20%) | -$850 | -$10,199 |
Staff salary (4.92%) | -$209 | -$2,509 |
Electricity (5.38%) | -$229 | -$2,743 |
Housekeeping supplies (1.22%) | -$52 | -$622 |
Laundry (1.01%) | -$43 | -$515 |
Maintenance (0.6%) | -$25 | -$306 |
Pool and garden (0.27%) | -$11 | -$138 |
Landscape & common areas (0.63%) | -$27 | -$321 |
Internet (0.74%) | -$31 | -$377 |
Fruit and drinks (0.63%) | -$27 | -$321 |
CAPEX reserve (1.26%) | -$54 | -$643 |
Net Income (Before Tax) | $2,692 | $32,299 |
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 | + $32,299 | + $64,598 | + $96,897 | + $129,196 |
| Resale costs (5%) | - $18,250 | - $19,163 | - $20,121 | - $21,127 | - $22,183 |
| Total Net Profit | - $18,250 | $31,387 | $81,890 | $133,304 | $185,673 |
| ROI | - 5.0% | 8.6% | 22.4% | 36.5% | 50.9% |
Value GrowthRentCostsProfit
Payment Plans
Down Payment | |||
| 1Payment 1 | Oct 20, 2026 | 100% | $365,000 |