PREDMET.CASCADE 2-Bedroom Villa floor 1 plan

PREDMET.CASCADE 2-Bedroom Villa gallery image 1

PREDMET.CASCADE 2-Bedroom Villa gallery image 2

PREDMET.CASCADE 2-Bedroom Villa gallery image 3

PREDMET.CASCADE 2-Bedroom Villa gallery image 4

PREDMET.CASCADE 2-Bedroom Villa gallery image 5

PREDMET.CASCADE 2-Bedroom Villa gallery image 6

PREDMET.CASCADE 2-Bedroom Villa gallery image 7

PREDMET.CASCADE 2-Bedroom Villa gallery image 8

PREDMET.CASCADE 2-Bedroom Villa gallery image 9

PREDMET.CASCADE 2-Bedroom Villa gallery image 10

PREDMET.CASCADE 2-Bedroom Villa gallery image 11

PREDMET.CASCADE 2-Bedroom Villa gallery image 12

PREDMET.CASCADE 2-Bedroom Villa gallery image 13

Sold

Villa, 2 bedrooms, 96 m²

Name: 2-bedroom Villa 7 — PREDMET.CASCADE
Brand: PREDMET.CASCADE
SKU: villa-2-bedroom-villa-villa-7
Price: 330000 USD
Availability: OutOfStock

PREDMET.CASCADEVillasUnit Villa 7

Layout

2-Bedroom Villa

Bedrooms

Bathrooms

Living Area

96 m²

Plot Area

223 m²

Price per m²

$ 3,438

Handover

October 2026

Finish

Turnkey

Ownership

Leasehold until 2053

$ 330,000

Rental Income Model

Purchase Price:

$330,000

ADR:

$220

Occupancy:

80%

Annual Net Income:

$49,722

ROI:

15.1%

Payback Period:

6.6 years

	Monthly	Yearly
Gross Rental Income	$5,353	$64,240
Management fee (14%)	-$749	-$8,994
Income tax (8.6%)	-$460	-$5,525
Net Income (Before Tax)	$4,143	$49,722