










Sold
Villa, 2 bedrooms, 156 m²
OceaniQ Resort Nusa DuaIQ2Unit 32
Layout2-bedroom IQ villa
Bedrooms2
Living Area156 m²
Plot Area112 m²
Price per m²$ 3,060
HandoverDecember 2027
OwnershipLeasehold
$ 477,400
Rental Income Model
Purchase Price:
$477,400
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 2027 | 2028 | 2029 | 2030 | ||
|---|---|---|---|---|---|
| Projected Sale PricePurchase Price $477,400 | $477,400 | $477,400 | $477,400 | $477,400 | $477,400 |
| 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
