Villa, 2 bedrooms, 108 m²
Oasis IVOASIS IVUnit LOT 11
LayoutLOT 11 (100m2)
Bedrooms2
Bathrooms2
Living Area108 m²
Price per m²$ 3,056
Ceiling Height3.5 m
HandoverDecember 2026
FinishTurnkey
OwnershipLeasehold
$ 330,000
Down Payment from $ 330,000 (100%)
Rental Income Model
Purchase Price:
$330,000
ADR:
$158
Occupancy:
85%
Annual Net Income:
$32,549
ROI:
9.9%
Payback Period:
10.1 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $4,085 | $49,020 |
Сommission of the management company (20%) | -$817 | -$9,804 |
Other expenses for maintenance, cleaning, etc. (13.6%) | -$556 | -$6,667 |
Net Income (Before Tax) | $2,712 | $32,549 |
Resale Projection
Handover 2026 | 2027 | 2028 | 2029 | 2030 | |
|---|---|---|---|---|---|
| Projected Sale Price | $330,000 | $346,500 | $363,825 | $382,016 | $401,117 |
| Resale costs (5%) | - $16,500 | - $17,325 | - $18,191 | - $19,101 | - $20,056 |
| Cumulative Net Rental Income | $0 | $32,549 | $65,098 | $97,647 | $130,196 |
| Total Net Profit | -$16,500 | $31,724 | $80,732 | $130,562 | $181,257 |
| ROI | -5.0% | 9.6% | 24.5% | 39.6% | 54.9% |
Payment Plans
Down Payment | |||
| 1Payment 1 | Sep 2, 2026 | 100% | $330,000 |