Villa, 4 bedrooms
Red Sunset IIRed Sunset IIUnit LOT 3
LayoutLOT 3
Bedrooms4
Bathrooms2
Ceiling Height3.2 m
HandoverSeptember 2023
FinishTurnkey
OwnershipLeasehold until 2051
$ 820,000
Down Payment from $ 820,000 (100%)
Rental Income Model
Purchase Price:
$820,000
ADR:
$520
Occupancy:
85%
Annual Net Income:
$101,638
ROI:
12.4%
Payback Period:
8.1 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $13,444 | $161,330 |
Management fee (20%) | -$2,689 | -$32,266 |
Other expenses (17%) | -$2,286 | -$27,426 |
Net Income (Before Tax) | $8,470 | $101,638 |
Resale Projection
Handover 2023 | 2024 | 2025 | 2026 | ||
|---|---|---|---|---|---|
| Projected Sale PricePurchase Price $820,000 | $820,000 | $861,000 | $904,050 | $949,253 | $996,715 |
| Property Value Growth | $0 | + $41,000 | + $84,050 | + $129,253 | + $176,715 |
| Cumulative Rental Income | $0 | + $101,638 | + $203,276 | + $304,914 | + $406,552 |
| Resale costs (5%) | - $41,000 | - $43,050 | - $45,203 | - $47,463 | - $49,836 |
| Total Net Profit | - $41,000 | $99,588 | $242,123 | $386,704 | $533,431 |
| ROI | - 5.0% | 12.1% | 29.5% | 47.2% | 65.1% |
Value GrowthRentCostsProfit
Payment Plans
Down Payment | |||
| 1Payment 1 | Oct 20, 2026 | 100% | $820,000 |