Villa, 1 bedroom, 43.5 m²
Tumbak Bayuh Private SuitePhase 1Unit Unit 7
Layout1 Bedroom Suite
Bedrooms1
Bathrooms1
Living Area43.5 m²
Plot Area42 m²
Price per m²$ 2,299
Handover—
FinishTurnkey
OwnershipLeasehold
$ 100,000
Down Payment from $ 10,000 (10%)
Rental Income Model
Purchase Price:
$100,000
ADR:
$55
Occupancy:
80%
Annual Net Income:
$4,550
ROI:
4.5%
Payback Period:
22 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 | ||
|---|---|---|---|---|---|
| Projected Sale PricePurchase Price $100,000 | $100,000 | $104,000 | $108,160 | $112,486 | $116,986 |
| Property Value Growth | $0 | + $4,000 | + $8,160 | + $12,486 | + $16,986 |
| Cumulative Rental Income | $0 | + $4,550 | + $9,100 | + $13,649 | + $18,199 |
| Total Net Profit | $0 | $8,550 | $17,260 | $26,136 | $35,185 |
| ROI | 0.0% | 8.5% | 17.3% | 26.1% | 35.2% |
Value GrowthRentProfit
Payment Plans
Down Payment | |||
| 1Payment 1 | Oct 8, 2026 | 100% | $100,000 |