Villa, 2 bedrooms, 166 m²
OceaniQ Resort Nusa PenidaVillasUnit 9
Layout2-bedroom villa
Bedrooms2
Bathrooms2
Living Area166 m²
Plot Area57 m²
Price per m²$ 2,825
HandoverDecember 2027
OwnershipLeasehold
$ 469,000
Rental Income Model
Purchase Price:
$469,000
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 2027 | 2028 | 2029 | 2030 | ||
|---|---|---|---|---|---|
| Projected Sale PricePurchase Price $469,000 | $469,000 | $469,000 | $469,000 | $469,000 | $469,000 |
| 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