Villa, 5 bedrooms, 465 m²
River VillaRiver VillaUnit LOT 1
LayoutLOT 1
Bedrooms5
Bathrooms2
Living Area465 m²
Price per m²$ 3,978
Ceiling Height3.5 m
HandoverDecember 2023
FinishTurnkey
OwnershipLeasehold
$ 1,850,000
Down Payment from $ 1,850,000 (100%)
Rental Income Model
Purchase Price:
$1,850,000
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 | $1,850,000 | $1,942,500 | $2,039,625 | $2,141,606 | $2,248,687 |
| Resale costs (5%) | - $92,500 | - $97,125 | - $101,981 | - $107,080 | - $112,434 |
| Cumulative Net Rental Income | $0 | $0 | $0 | $0 | $0 |
| Total Net Profit | -$92,500 | -$4,625 | $87,644 | $184,526 | $286,252 |
| ROI | -5.0% | -0.3% | 4.7% | 10.0% | 15.5% |
Payment Plans
Down Payment | |||
| 1Payment 1 | Sep 2, 2026 | 100% | $1,850,000 |