Villa, 1 bedroom, 43.5 m²
Tumbak Bayuh Private SuitePhase 1Unit Unit 5
Layout1 Bedroom Suite
Bedrooms1
Bathrooms1
Living Area43.5 m²
Plot Area42 m²
Price per m²$ 2,082
Handover—
FinishTurnkey
OwnershipLeasehold
$ 90,588
Down Payment from $ 9,059 (10%)
Rental Income Model
Purchase Price:
$90,588
ADR:
$55
Occupancy:
80%
Annual Net Income:
$4,550
ROI:
5%
Payback Period:
19.9 years
| Monthly | Yearly | |
|---|---|---|
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) | $379 | $4,550 |
Resale Projection
Handover 2026 | 2027 | 2028 | 2029 | 2030 | |
|---|---|---|---|---|---|
| Projected Sale Price | $90,588 | $94,212 | $97,980 | $101,899 | $105,975 |
| Resale tax (0%) | $0 | $0 | $0 | $0 | $0 |
| Resale advertising (0%) | $0 | $0 | $0 | $0 | $0 |
| Cumulative Net Rental Income | $0 | $4,550 | $9,100 | $13,649 | $18,199 |
| Total Net Profit | $0 | $8,173 | $16,492 | $24,961 | $33,586 |
| ROI | 0.0% | 9.0% | 18.2% | 27.6% | 37.1% |
Payment Plans
Down Payment | |||
| 1Payment 1 | Aug 30, 2026 | 100% | $90,588 |