Sold
Townhouse, 2 bedrooms, 97 m²
Oasis II smart villasOASIS IIUnit LOT 6 resale
LayoutLOT 6
Bedrooms2
Bathrooms2
Living Area97 m²
Price per m²$ 3,660
Ceiling Height3.2 m
HandoverDecember 2024
FinishTurnkey
OwnershipLeasehold
$ 355,000
Down Payment from $ 355,000 (100%)
Rental Income Model
Purchase Price:
$355,000
ADR:
$0
Occupancy:
0%
Annual Net Income:
$0
ROI:
0%
Payback Period:
0 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $0 | $0 |
Management Committee (20%) | -$0 | -$0 |
All other expenses for maintenance, cleaning, advertising, etc. (17%) | -$0 | -$0 |
Management company commission on profits (9.45%) | -$0 | -$0 |
Net Income (Before Tax) | $0 | $0 |
Resale Projection
Handover 2024 | 2025 | 2026 | 2027 | 2028 | |
|---|---|---|---|---|---|
| Projected Sale Price | $355,000 | $372,750 | $391,388 | $410,957 | $431,505 |
| Resale costs (5%) | - $17,750 | - $18,638 | - $19,569 | - $20,548 | - $21,575 |
| Cumulative Net Rental Income | $0 | $0 | $0 | $0 | $0 |
| Total Net Profit | -$17,750 | -$888 | $16,818 | $35,409 | $54,929 |
| ROI | -5.0% | -0.3% | 4.7% | 10.0% | 15.5% |
Payment Plans
Down Payment | |||
| 1Payment 1 | Sep 2, 2026 | 100% | $355,000 |