Apartment, 1 bedroom, 78 m²
SALT of Virgin BeachHotel buildingUnit 308
LayoutMezzanine
Bedrooms1
Bathrooms1
Living Area78 m²
Price per m²$ 5,000
HandoverDecember 2028
FinishTurnkey
OwnershipLeasehold until 2054
$ 390,000
Down Payment from $ 117,000 (30%)
Rental Income Model
Purchase Price:
$390,000
ADR:
$0
Occupancy:
0%
Annual Net Income:
$0
ROI:
0%
Payback Period:
0 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $0 | $0 |
Operating expenses: service, maintenance, rental and hotel-operator management (60%) | -$0 | -$0 |
Net Income (Before Tax) | $0 | $0 |
Resale Projection
Handover 2028 | 2029 | 2030 | 2031 | ||
|---|---|---|---|---|---|
| Projected Sale PricePurchase Price $390,000 | $390,000 | $390,000 | $390,000 | $390,000 | $390,000 |
| Property Value Growth | $0 | $0 | $0 | $0 | $0 |
| Cumulative Rental Income | $0 | $0 | $0 | $0 | $0 |
| Total Net Profit | $0 | $0 | $0 | $0 | $0 |
| ROI | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Value GrowthRentCostsProfit
Payment Plans
Down Payment | |||
| 1Payment 1 | Oct 2, 2026 | 30% | $117,000 |
During Construction | |||
| 2Payment 2 | Jan 2, 2027 | 17.5% | $68,250 |
| 3Payment 3 | Apr 2, 2027 | 17.5% | $68,250 |
| 4Payment 4 | Jul 2, 2027 | 17.5% | $68,250 |
| 5Payment 5 | Oct 2, 2027 | 17.5% | $68,250 |