SquareSell

No visuals available

Sold

Apartment, 1 bedroom, 25.7 m²

PREDMET.CEMAGIMain BuildingUnit 1.12
Layout
S Garden Ocean View
Bedrooms
1
Bathrooms
1
Living Area
25.7 m²
Plot Area
9.7 m²
Price per m²
$ 4,047
Handover
September 2026
Finish
Turnkey
Ownership
Leasehold
$ 104,000
Down Payment from $ 31,200 (30%)

Rental Income Model

Purchase Price:

$104,000

ADR:

$90

Occupancy:

85%

Annual Net Income:

$15,609

ROI:

15%

Payback Period:

6.7 years

MonthlyYearly

Gross Rental Income

$2,327$27,923

Management fee (17%)

-$396-$4,747

Operational costs (19.2%)

-$447-$5,361

Income tax (7.9%)

-$184-$2,206

Net Income (Before Tax)

Up icon$1,301
Up icon$15,609

Resale Projection

Handover 2026
2027202820292030
Projected Sale Price$104,000$104,000$104,000$104,000$104,000
Resale tax (0%)$0$0$0$0$0
Resale advertising (0%)$0$0$0$0$0
Cumulative Net Rental Income$0$15,609$31,217$46,826$62,435
Total Net Profit
Up icon$0
Up icon$15,609
Up icon$31,217
Up icon$46,826
Up icon$62,435
ROI
Up icon0.0%
Up icon15.0%
Up icon30.0%
Up icon45.0%
Up icon60.0%

Payment Plans

Down Payment
1Aug 30, 202630%$31,200
During Construction
2Sep 30, 20263.5%$3,640
After Key Handover
3Oct 30, 20263.5%$3,640
4Nov 30, 20263.5%$3,640
5Dec 30, 20263.5%$3,640
6Jan 30, 20273.5%$3,640
7Feb 28, 20273.5%$3,640
8Mar 30, 20273.5%$3,640
9Apr 30, 20273.5%$3,640
10May 30, 20273.5%$3,640
11Jun 30, 20273.5%$3,640
12Jul 30, 20273.5%$3,640
13Aug 30, 20273.5%$3,640
14Sep 30, 20273.5%$3,640
15Oct 30, 20273.5%$3,640
16Nov 30, 20273.5%$3,640
17Dec 30, 20273.5%$3,640
18Jan 30, 20283.5%$3,640
19Feb 29, 20283.5%$3,640
20Mar 30, 20283.5%$3,640
21Apr 30, 20283.5%$3,640