SquareSell
Terracotta 2 Bedroom Townhouse · 100 m² floor 1 plan
Terracotta 2 Bedroom Townhouse · 100 m² floor 2 plan
Terracotta 2 Bedroom Townhouse · 100 m² gallery image 1
Terracotta 2 Bedroom Townhouse · 100 m² gallery image 2
Terracotta 2 Bedroom Townhouse · 100 m² gallery image 3
Terracotta 2 Bedroom Townhouse · 100 m² gallery image 4
Terracotta 2 Bedroom Townhouse · 100 m² gallery image 5

Townhouse, 2 bedrooms, 100 m²

TerracottaTerracotta ResidencesUnit TWH6
Layout
2 Bedroom Townhouse · 100 m²
Bedrooms
2
Bathrooms
2
Living Area
100 m²
Price per m²
$ 2,150
Handover
—
Finish
Turnkey
Ownership
Leasehold
$ 215,000
Down Payment from $ 64,500 (30%)

Rental Income Model

Purchase Price:

$215,000

ADR:

$220

Occupancy:

72%

Annual Net Income:

$19,921

ROI:

9.3%

Payback Period:

10.8 years

MonthlyYearly

Gross Rental Income

$4,798$57,575

Booking platforms (15%)

-$720-$8,636

Taxes (10%)

-$480-$5,758

Service (5%)

-$240-$2,879

Management (20%)

-$960-$11,515

Maintenance (forecast equivalent) (15.4%)

-$739-$8,867

Net Income (Before Tax)

Up icon$1,660
Up icon$19,921

Resale Projection

Handover 2026
2027202820292030
Projected Sale Price$215,000$225,750$237,038$248,889$261,334
Resale tax (0%)$0$0$0$0$0
Resale advertising (0%)$0$0$0$0$0
Cumulative Net Rental Income$0$19,921$39,842$59,763$79,684
Total Net Profit
Up icon$0
Up icon$30,671
Up icon$61,879
Up icon$93,652
Up icon$126,018
ROI
Up icon0.0%
Up icon14.3%
Up icon28.8%
Up icon43.6%
Up icon58.6%

Payment Plans

Down Payment
1Aug 31, 202630%$64,500
Installments
2Sep 30, 20263.89%$8,361
3Oct 31, 20263.89%$8,361
4Nov 30, 20263.89%$8,361
5Dec 31, 20263.89%$8,361
6Jan 31, 20273.89%$8,361
7Feb 28, 20273.89%$8,361
8Mar 31, 20273.89%$8,361
9Apr 30, 20273.89%$8,361
10May 31, 20273.89%$8,361
11Jun 30, 20273.89%$8,361
12Jul 31, 20273.89%$8,361
13Aug 31, 20273.89%$8,361
14Sep 30, 20273.89%$8,361
15Oct 31, 20273.89%$8,361
16Nov 30, 20273.89%$8,361
17Dec 31, 20273.89%$8,361
18Jan 31, 20283.89%$8,361
19Feb 29, 20283.89%$8,361