Villa, 1 bedroom, 117 m²
OceaniQ Residences Nusa DuaVillasUnit 55
Layout1-bedroom villa
Bedrooms1
Bathrooms1
Living Area117 m²
Plot Area153 m²
Price per m²$ 5,038
HandoverDecember 2026
OwnershipLeasehold
$ 589,400
Rental Income Model
Purchase Price:
$589,400
ADR:
$0
Occupancy:
0%
Annual Net Income:
$0
ROI:
0%
Payback Period:
0 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $0 | $0 |
Net Income (Before Tax) | $0 | $0 |
Resale Projection
Handover 2026 | 2027 | 2028 | 2029 | ||
|---|---|---|---|---|---|
| Projected Sale PricePurchase Price $589,400 | $589,400 | $589,400 | $589,400 | $589,400 | $589,400 |
| Property Value Growth | $0 | $0 | $0 | $0 | $0 |
| Cumulative Rental Income | $0 | $0 | $0 | $0 | $0 |
| Total Net Profit | $0 | $0 | $0 | $0 | $0 |
| ROI | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Value GrowthRentCostsProfit