SquareSell

No visuals available

Apartment, 1 bedroom, 69.5 m²

PREDMET.CEMAGIMain BuildingUnit 2.19
Layout
M1 Ocean View
Bedrooms
1
Bathrooms
1
Living Area
69.5 m²
Price per m²
$ 2,295
Handover
September 2026
Finish
Turnkey
Ownership
Leasehold
$ 159,500
Down Payment from $ 47,850 (30%)

Rental Income Model

Purchase Price:

$159,500

ADR:

$130

Occupancy:

85%

Annual Net Income:

$22,546

ROI:

14.1%

Payback Period:

7.1 years

MonthlyYearly

Gross Rental Income

$3,361$40,333

Management fee (17%)

-$571-$6,857

Operational costs (19.2%)

-$645-$7,744

Income tax (7.9%)

-$266-$3,186

Net Income (Before Tax)

Up icon$1,879
Up icon$22,546

Resale Projection

Handover 2026
2027202820292030
Projected Sale Price$159,500$159,500$159,500$159,500$159,500
Resale tax (0%)$0$0$0$0$0
Resale advertising (0%)$0$0$0$0$0
Cumulative Net Rental Income$0$22,546$45,092$67,638$90,183
Total Net Profit
Up icon$0
Up icon$22,546
Up icon$45,092
Up icon$67,638
Up icon$90,183
ROI
Up icon0.0%
Up icon14.1%
Up icon28.3%
Up icon42.4%
Up icon56.5%

Payment Plans

Down Payment
1Aug 30, 202630%$47,850
During Construction
2Sep 30, 20263.5%$5,583
After Key Handover
3Oct 30, 20263.5%$5,583
4Nov 30, 20263.5%$5,583
5Dec 30, 20263.5%$5,583
6Jan 30, 20273.5%$5,583
7Feb 28, 20273.5%$5,583
8Mar 30, 20273.5%$5,583
9Apr 30, 20273.5%$5,583
10May 30, 20273.5%$5,583
11Jun 30, 20273.5%$5,583
12Jul 30, 20273.5%$5,583
13Aug 30, 20273.5%$5,583
14Sep 30, 20273.5%$5,583
15Oct 30, 20273.5%$5,583
16Nov 30, 20273.5%$5,583
17Dec 30, 20273.5%$5,583
18Jan 30, 20283.5%$5,583
19Feb 29, 20283.5%$5,583
20Mar 30, 20283.5%$5,583
21Apr 30, 20283.5%$5,583