Sold
Townhouse, 2 bedrooms, 112.55 m²
OASIS III Apartments and smart villasTownhousesUnit LOT 8
Layout2 Bedroom Townhouse — 112.55 sq m
Bedrooms2
Bathrooms2
Living Area112.55 m²
Plot Area82 m²
Handover—
FinishTurnkey
OwnershipLeasehold until 2053
$ 0
Rental Income Model
Purchase Price:
$0
ADR:
$194
Occupancy:
85%
Annual Net Income:
$39,965
ROI:
0%
Payback Period:
0 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 Price | $0 | $0 | $0 | $0 | $0 |
| Property Value Growth | $0 | $0 | $0 | $0 | $0 |
| Cumulative Rental Income | $0 | + $39,965 | + $79,930 | + $119,895 | + $159,861 |
| Resale costs (5%) | $0 | $0 | $0 | $0 | $0 |
| Total Net Profit | $0 | $39,965 | $79,930 | $119,895 | $159,861 |
| ROI | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Value GrowthRentCostsProfit