Villa, 4 bedrooms, 372 m²
SerenitySerenity VillasUnit VILLA1
Layout4 Bedroom Villa · 372 m²
Bedrooms4
Living Area372 m²
Price per m²$ 1,667
Handover—
FinishTurnkey
OwnershipLeasehold
$ 620,000
Down Payment from $ 310,000 (50%)
Rental Income Model
Purchase Price:
$620,000
ADR:
$362
Occupancy:
80%
Annual Net Income:
$61,860
ROI:
10%
Payback Period:
10 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $8,767 | $105,205 |
Booking platforms (10.5%) | -$921 | -$11,046 |
Taxes (10%) | -$877 | -$10,520 |
Management (15%) | -$1,315 | -$15,781 |
Maintenance (forecast equivalent) (5.7%) | -$500 | -$5,997 |
Net Income (Before Tax) | $5,155 | $61,860 |
Resale Projection
Handover 2026 | 2027 | 2028 | 2029 | ||
|---|---|---|---|---|---|
| Projected Sale PricePurchase Price $620,000 | $620,000 | $669,600 | $723,168 | $781,021 | $843,503 |
| Property Value Growth | $0 | + $49,600 | + $103,168 | + $161,021 | + $223,503 |
| Cumulative Rental Income | $0 | + $61,860 | + $123,721 | + $185,581 | + $247,441 |
| Total Net Profit | $0 | $111,460 | $226,889 | $346,602 | $470,944 |
| ROI | 0.0% | 18.0% | 36.6% | 55.9% | 76.0% |
Value GrowthRentProfit
Payment Plans
Down Payment | |||
| 1Payment 1 | Oct 20, 2026 | 50% | $310,000 |
Installments | |||
| 2Payment 2 | Nov 20, 2026 | 4.17% | $25,833 |
| 3Payment 3 | Dec 20, 2026 | 4.17% | $25,833 |
| 4Payment 4 | Jan 20, 2027 | 4.17% | $25,833 |
| 5Payment 5 | Feb 20, 2027 | 4.17% | $25,833 |
| 6Payment 6 | Mar 20, 2027 | 4.17% | $25,833 |
| 7Payment 7 | Apr 20, 2027 | 4.17% | $25,833 |
| 8Payment 8 | May 20, 2027 | 4.17% | $25,833 |
| 9Payment 9 | Jun 20, 2027 | 4.17% | $25,833 |
| 10Payment 10 | Jul 20, 2027 | 4.17% | $25,833 |
| 11Payment 11 | Aug 20, 2027 | 4.17% | $25,833 |
| 12Payment 12 | Sep 20, 2027 | 4.17% | $25,833 |
| 13Payment 13 | Oct 20, 2027 | 4.17% | $25,833 |