SquareSell
Tumbak Bayuh Private Suite 1 Bedroom Suite floor 1 plan
Tumbak Bayuh Private Suite 1 Bedroom Suite gallery image 1
Tumbak Bayuh Private Suite 1 Bedroom Suite gallery image 2
Tumbak Bayuh Private Suite 1 Bedroom Suite gallery image 3
Tumbak Bayuh Private Suite 1 Bedroom Suite gallery image 4
Tumbak Bayuh Private Suite 1 Bedroom Suite gallery image 5
Tumbak Bayuh Private Suite 1 Bedroom Suite gallery image 6
Tumbak Bayuh Private Suite 1 Bedroom Suite gallery image 7
Tumbak Bayuh Private Suite 1 Bedroom Suite gallery image 8

Villa, 1 bedroom, 43.5 m²

Tumbak Bayuh Private SuitePhase 1Unit Unit 10
Layout
1 Bedroom Suite
Bedrooms
1
Bathrooms
1
Living Area
43.5 m²
Plot Area
42 m²
Price per m²
$ 2,184
Handover
—
Finish
Turnkey
Ownership
Leasehold
$ 95,000
Down Payment from $ 9,500 (10%)

Rental Income Model

Purchase Price:

$95,000

ADR:

$55

Occupancy:

80%

Annual Net Income:

$4,550

ROI:

4.8%

Payback Period:

20.9 years

MonthlyYearly

Gross Rental Income

$1,338$16,060

OTA commission (15%)

-$201-$2,409

PB1 hotel tax (8.51%)

-$114-$1,367

Operating costs (staff, service, utilities) (39.43%)

-$528-$6,332

Management fee (5.57%)

-$75-$895

Profit tax (3.16%)

-$42-$507

Net Income (Before Tax)

Up icon$379
Up icon$4,550

Resale Projection

Handover 2026
202720282029
Projected Sale PricePurchase Price $95,000$95,000$98,800$102,752$106,862$111,137
Property Value Growth$0+ $3,800+ $7,752+ $11,862+ $16,137
Cumulative Rental Income$0+ $4,550+ $9,100+ $13,649+ $18,199
Total Net Profit
Up icon$0
Up icon$8,350
Up icon$16,852
Up icon$25,511
Up icon$34,336
ROI
Up icon0.0%
Up icon8.8%
Up icon17.7%
Up icon26.9%
Up icon36.1%
Value GrowthRentProfit

Payment Plans

Down Payment
1Oct 8, 2026100%$95,000