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:

$100

Occupancy:

80%

Annual Net Income:

$16,648

ROI:

8.4%

Payback Period:

11.9 years

MonthlyYearly

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)

Up icon$1,387
Up icon$16,648

Resale Projection

Handover 2026
202720282029
Projected Sale PricePurchase Price $198,000$198,000$213,840$230,947$249,423$269,377
Property Value Growth$0+ $15,840+ $32,947+ $51,423+ $71,377
Cumulative Rental Income$0+ $16,648+ $33,296+ $49,944+ $66,592
Total Net Profit
Up icon$0
Up icon$32,488
Up icon$66,243
Up icon$101,367
Up icon$137,969
ROI
Up icon0.0%
Up icon16.4%
Up icon33.5%
Up icon51.2%
Up icon69.7%
Value GrowthRentProfit

Payment Plans

Down Payment
1Oct 20, 202650%$99,000
Installments
2Nov 20, 20268.33%$16,500
3Dec 20, 20268.33%$16,500
4Jan 20, 20278.33%$16,500
5Feb 20, 20278.33%$16,500
6Mar 20, 20278.33%$16,500
7Apr 20, 20278.33%$16,500