Blocked
Townhouse, 2 bedrooms, 112.55 m²
OASIS III Apartments and smart villasTownhousesUnit LOT 1
Layout2 Bedroom Townhouse — 112.55 sq m
Bedrooms2
Bathrooms2
Living Area112.55 m²
Plot Area82 m²
Price per m²$ 2,221
Handover—
FinishTurnkey
OwnershipLeasehold until 2053
$ 250,000
Down Payment from $ 250,000 (100%)
Rental Income Model
Purchase Price:
$250,000
ADR:
$194
Occupancy:
85%
Annual Net Income:
$39,965
ROI:
16%
Payback Period:
6.3 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $5,016 | $60,189 |
Commission of the Management Company BREIG (20%) | -$1,003 | -$12,038 |
All other expenses: Cleaning, maintenance, consumables, etc. (13.6%) | -$682 | -$8,186 |
Net Income (Before Tax) | $3,330 | $39,965 |
Resale Projection
Handover 2026 | 2027 | 2028 | 2029 | ||
|---|---|---|---|---|---|
| Projected Sale PricePurchase Price $250,000 | $250,000 | $262,500 | $275,625 | $289,406 | $303,877 |
| Property Value Growth | $0 | + $12,500 | + $25,625 | + $39,406 | + $53,877 |
| Cumulative Rental Income | $0 | + $39,965 | + $79,930 | + $119,895 | + $159,861 |
| Resale costs (5%) | - $12,500 | - $13,125 | - $13,781 | - $14,470 | - $15,194 |
| Total Net Profit | - $12,500 | $39,340 | $91,774 | $144,831 | $198,543 |
| ROI | - 5.0% | 15.7% | 36.7% | 57.9% | 79.4% |
Value GrowthRentCostsProfit
Payment Plans
Down Payment | |||
| 1Payment 1 | Nov 1, 2026 | 100% | $250,000 |