Reserved
Villa, 3 bedrooms, 130 m²
PREDMET.CASCADEVillasUnit Villa 14
Layout3-Bedroom Villa
Bedrooms3
Bathrooms3
Living Area130 m²
Plot Area230 m²
Price per m²$ 2,885
HandoverOctober 2026
FinishTurnkey
OwnershipLeasehold
$ 375,000
Rental Income Model
Purchase Price:
$375,000
ADR:
$300
Occupancy:
80%
Annual Net Income:
$67,802
ROI:
18.1%
Payback Period:
5.5 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $7,300 | $87,600 |
Management fee (14%) | -$1,022 | -$12,264 |
Income tax (8.6%) | -$628 | -$7,534 |
Net Income (Before Tax) | $5,650 | $67,802 |
Resale Projection
Handover 2026 | 2027 | 2028 | 2029 | 2030 | |
|---|---|---|---|---|---|
| Projected Sale Price | $375,000 | $375,000 | $375,000 | $375,000 | $375,000 |
| Resale tax (0%) | $0 | $0 | $0 | $0 | $0 |
| Resale advertising (0%) | $0 | $0 | $0 | $0 | $0 |
| Cumulative Net Rental Income | $0 | $67,802 | $135,605 | $203,407 | $271,210 |
| Total Net Profit | $0 | $67,802 | $135,605 | $203,407 | $271,210 |
| ROI | 0.0% | 18.1% | 36.2% | 54.2% | 72.3% |