Apartment, 1 bedroom, 55 m²
TerracottaTerracotta ResidencesUnit APT25
Layout1 Bedroom Apartment · 55 m²
Bedrooms1
Bathrooms1
Living Area55 m²
Price per m²$ 2,364
Handover—
FinishTurnkey
OwnershipLeasehold
$ 130,000
Down Payment from $ 39,000 (30%)
Rental Income Model
Purchase Price:
$130,000
ADR:
$110
Occupancy:
72%
Annual Net Income:
$9,817
ROI:
7.6%
Payback Period:
13.2 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $2,399 | $28,788 |
Booking platforms (15%) | -$360 | -$4,318 |
Taxes (10%) | -$240 | -$2,879 |
Service (5%) | -$120 | -$1,439 |
Management (20%) | -$480 | -$5,758 |
Maintenance (forecast equivalent) (15.9%) | -$381 | -$4,577 |
Net Income (Before Tax) | $818 | $9,817 |
Resale Projection
Handover 2026 | 2027 | 2028 | 2029 | 2030 | |
|---|---|---|---|---|---|
| Projected Sale Price | $130,000 | $136,500 | $143,325 | $150,491 | $158,016 |
| Resale tax (0%) | $0 | $0 | $0 | $0 | $0 |
| Resale advertising (0%) | $0 | $0 | $0 | $0 | $0 |
| Cumulative Net Rental Income | $0 | $9,817 | $19,633 | $29,450 | $39,266 |
| Total Net Profit | $0 | $16,317 | $32,958 | $49,941 | $67,282 |
| ROI | 0.0% | 12.6% | 25.4% | 38.4% | 51.8% |
Payment Plans
Down Payment | |||
| 1Payment 1 | Aug 31, 2026 | 30% | $39,000 |
Installments | |||
| 2Payment 2 | Sep 30, 2026 | 3.89% | $5,056 |
| 3Payment 3 | Oct 31, 2026 | 3.89% | $5,056 |
| 4Payment 4 | Nov 30, 2026 | 3.89% | $5,056 |
| 5Payment 5 | Dec 31, 2026 | 3.89% | $5,056 |
| 6Payment 6 | Jan 31, 2027 | 3.89% | $5,056 |
| 7Payment 7 | Feb 28, 2027 | 3.89% | $5,056 |
| 8Payment 8 | Mar 31, 2027 | 3.89% | $5,056 |
| 9Payment 9 | Apr 30, 2027 | 3.89% | $5,056 |
| 10Payment 10 | May 31, 2027 | 3.89% | $5,056 |
| 11Payment 11 | Jun 30, 2027 | 3.89% | $5,056 |
| 12Payment 12 | Jul 31, 2027 | 3.89% | $5,056 |
| 13Payment 13 | Aug 31, 2027 | 3.89% | $5,056 |
| 14Payment 14 | Sep 30, 2027 | 3.89% | $5,056 |
| 15Payment 15 | Oct 31, 2027 | 3.89% | $5,056 |
| 16Payment 16 | Nov 30, 2027 | 3.89% | $5,056 |
| 17Payment 17 | Dec 31, 2027 | 3.89% | $5,056 |
| 18Payment 18 | Jan 31, 2028 | 3.89% | $5,056 |
| 19Payment 19 | Feb 29, 2028 | 3.89% | $5,056 |