SquareSell
Six Stars 2 Bedroom Townhouse · 131 m² floor 1 plan
Six Stars 2 Bedroom Townhouse · 131 m² floor 2 plan
Six Stars 2 Bedroom Townhouse · 131 m² gallery image 1
Six Stars 2 Bedroom Townhouse · 131 m² gallery image 2
Six Stars 2 Bedroom Townhouse · 131 m² gallery image 3
Six Stars 2 Bedroom Townhouse · 131 m² gallery image 4
Six Stars 2 Bedroom Townhouse · 131 m² gallery image 5
Six Stars 2 Bedroom Townhouse · 131 m² gallery image 6
Six Stars 2 Bedroom Townhouse · 131 m² gallery image 7
Six Stars 2 Bedroom Townhouse · 131 m² gallery image 8
Six Stars 2 Bedroom Townhouse · 131 m² gallery image 9
Six Stars 2 Bedroom Townhouse · 131 m² gallery image 10

Townhouse, 2 bedrooms, 131 m²

Six StarsSix StarsUnit TWH3
Layout
2 Bedroom Townhouse · 131 m²
Bedrooms
2
Bathrooms
2
Living Area
131 m²
Price per m²
$ 1,511
Handover
—
Finish
Turnkey
Ownership
Leasehold
$ 198,000
Down Payment from $ 99,000 (50%)

Rental Income Model

Purchase Price:

$198,000

ADR:

$144

Occupancy:

80%

Annual Net Income:

$23,906

ROI:

12.1%

Payback Period:

8.3 years

MonthlyYearly

Gross Rental Income

$3,477$41,722

Booking platforms (10.5%)

-$365-$4,381

Taxes (10%)

-$348-$4,172

Management (15%)

-$522-$6,258

Maintenance (forecast equivalent) (7.2%)

-$250-$3,004

Net Income (Before Tax)

Up icon$1,992
Up icon$23,906

Resale Projection

Handover 2026
2027202820292030
Projected Sale Price$198,000$213,840$230,947$249,423$269,377
Resale tax (0%)$0$0$0$0$0
Resale advertising (0%)$0$0$0$0$0
Cumulative Net Rental Income$0$23,906$47,813$71,719$95,626
Total Net Profit
Up icon$0
Up icon$39,746
Up icon$80,760
Up icon$123,142
Up icon$167,003
ROI
Up icon0.0%
Up icon20.1%
Up icon40.8%
Up icon62.2%
Up icon84.3%

Payment Plans

Down Payment
1Aug 31, 202650%$99,000
Installments
2Sep 30, 20268.33%$16,500
3Oct 31, 20268.33%$16,500
4Nov 30, 20268.33%$16,500
5Dec 31, 20268.33%$16,500
6Jan 31, 20278.33%$16,500
7Feb 28, 20278.33%$16,500