Villa, 4 bedrooms
Red Sunset IIRed Sunset IIUnit LOT 3
LayoutLOT 3
Bedrooms4
Bathrooms2
Ceiling Height3.2 m
HandoverSeptember 2023
FinishTurnkey
OwnershipLeasehold
$ 820,000
Down Payment from $ 820,000 (100%)
Rental Income Model
Purchase Price:
$820,000
ADR:
$0
Occupancy:
0%
Annual Net Income:
$0
ROI:
0%
Payback Period:
0 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $0 | $0 |
Management fee (0%) | -$0 | -$0 |
Other expenses (0%) | -$0 | -$0 |
Net Income (Before Tax) | $0 | $0 |
Resale Projection
Handover 2023 | 2024 | 2025 | 2026 | 2027 | |
|---|---|---|---|---|---|
| Projected Sale Price | $820,000 | $861,000 | $904,050 | $949,253 | $996,715 |
| Resale costs (5%) | - $41,000 | - $43,050 | - $45,203 | - $47,463 | - $49,836 |
| Cumulative Net Rental Income | $0 | $0 | $0 | $0 | $0 |
| Total Net Profit | -$41,000 | -$2,050 | $38,848 | $81,790 | $126,879 |
| ROI | -5.0% | -0.3% | 4.7% | 10.0% | 15.5% |
Payment Plans
Down Payment | |||
| 1Payment 1 | Sep 2, 2026 | 100% | $820,000 |