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 TWH5
Layout
2 Bedroom Townhouse · 131 m²
Bedrooms
2
Bathrooms
2
Living Area
131 m²
Price per m²
$ 1,603
Handover
—
Finish
Turnkey
Ownership
Leasehold
$ 210,000
Down Payment from $ 105,000 (50%)

Rental Income Model

Purchase Price:

$210,000

ADR:

$100

Occupancy:

80%

Annual Net Income:

$16,648

ROI:

7.9%

Payback Period:

12.6 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 $210,000$210,000$226,800$244,944$264,540$285,703
Property Value Growth$0+ $16,800+ $34,944+ $54,540+ $75,703
Cumulative Rental Income$0+ $16,648+ $33,296+ $49,944+ $66,592
Total Net Profit
Up icon$0
Up icon$33,448
Up icon$68,240
Up icon$104,483
Up icon$142,294
ROI
Up icon0.0%
Up icon15.9%
Up icon32.5%
Up icon49.8%
Up icon67.8%
Value GrowthRentProfit

Payment Plans

Down Payment
1Oct 20, 202650%$105,000
Installments
2Nov 20, 20268.33%$17,500
3Dec 20, 20268.33%$17,500
4Jan 20, 20278.33%$17,500
5Feb 20, 20278.33%$17,500
6Mar 20, 20278.33%$17,500
7Apr 20, 20278.33%$17,500