Apartment, 1 bedroom, 58 m²
OceaniQ Resort Nusa DuaApartments, block BUnit B003
Layout1-bedroom apartment
Bedrooms1
Living Area58 m²
Price per m²$ 3,034
HandoverDecember 2028
OwnershipLeasehold
$ 176,000
Rental Income Model
Purchase Price:
$176,000
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 2028 | 2029 | 2030 | 2031 | ||
|---|---|---|---|---|---|
| Projected Sale PricePurchase Price $176,000 | $176,000 | $176,000 | $176,000 | $176,000 | $176,000 |
| 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