Penthouse, 2 bedrooms, 133 m²
OceaniQ Resort Nusa DuaApartments, block BUnit B301
Layout2-bedroom penthouse
Bedrooms2
Living Area133 m²
Price per m²$ 3,872
HandoverDecember 2028
OwnershipLeasehold
$ 515,000
Rental Income Model
Purchase Price:
$515,000
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 $515,000 | $515,000 | $515,000 | $515,000 | $515,000 | $515,000 |
| 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