Sold
Townhouse, 2 bedrooms, 131 m²
Six StarsSix StarsUnit TWH2
Layout2 Bedroom Townhouse · 131 m²
Bedrooms2
Bathrooms2
Living Area131 m²
Handover—
FinishTurnkey
OwnershipLeasehold
$ 0
Down Payment from $ 0 (50%)
Rental Income Model
Purchase Price:
$0
ADR:
$100
Occupancy:
80%
Annual Net Income:
$16,648
ROI:
0%
Payback Period:
0 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $2,421 | $29,054 |
Booking platforms (10.5%) | -$254 | -$3,051 |
Taxes (10%) | -$242 | -$2,905 |
Management (15%) | -$363 | -$4,358 |
Maintenance (forecast equivalent) (7.2%) | -$174 | -$2,092 |
Net Income (Before Tax) | $1,387 | $16,648 |
Resale Projection
Handover 2026 | 2027 | 2028 | 2029 | ||
|---|---|---|---|---|---|
| Projected Sale Price | $0 | $0 | $0 | $0 | $0 |
| Property Value Growth | $0 | $0 | $0 | $0 | $0 |
| Cumulative Rental Income | $0 | + $16,648 | + $33,296 | + $49,944 | + $66,592 |
| Total Net Profit | $0 | $16,648 | $33,296 | $49,944 | $66,592 |
| ROI | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Value GrowthRentProfit
Payment Plans
Down Payment | |||
| 1Payment 1 | Oct 20, 2026 | 50% | $0 |
Installments | |||
| 2Payment 2 | Nov 20, 2026 | 8.33% | $0 |
| 3Payment 3 | Dec 20, 2026 | 8.33% | $0 |
| 4Payment 4 | Jan 20, 2027 | 8.33% | $0 |
| 5Payment 5 | Feb 20, 2027 | 8.33% | $0 |
| 6Payment 6 | Mar 20, 2027 | 8.33% | $0 |
| 7Payment 7 | Apr 20, 2027 | 8.33% | $0 |