Townhouse, 2 bedrooms, 91 m²
OASIS III Apartments and smart villasTownhousesUnit LOT 10
Layout2 Bedroom Townhouse — 112.55 sq m
Bedrooms2
Bathrooms2
Living Area91 m²
Plot Area82 m²
Price per m²$ 3,956
Handover—
FinishTurnkey
OwnershipLeasehold until 2053
$ 360,000
Rental Income Model
Purchase Price:
$360,000
ADR:
$194
Occupancy:
85%
Annual Net Income:
$39,965
ROI:
11.1%
Payback Period:
9 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 $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 | + $39,965 | + $79,930 | + $119,895 | + $159,861 |
| Resale costs (5%) | - $18,000 | - $18,900 | - $19,845 | - $20,837 | - $21,879 |
| Total Net Profit | - $18,000 | $39,065 | $96,985 | $155,803 | $215,564 |
| ROI | - 5.0% | 10.9% | 26.9% | 43.3% | 59.9% |
Value GrowthRentCostsProfit