Villa, 1 bedroom, 43.5 m²
Tumbak Bayuh Private SuitePhase 1Unit Unit 8
Layout1 Bedroom Suite
Bedrooms1
Bathrooms1
Living Area43.5 m²
Plot Area42 m²
Price per m²$ 2,414
Handover—
FinishTurnkey
OwnershipLeasehold
$ 105,000
Down Payment from $ 10,500 (10%)
Rental Income Model
Purchase Price:
$105,000
ADR:
$55
Occupancy:
80%
Annual Net Income:
$4,550
ROI:
4.3%
Payback Period:
23.1 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 $105,000 | $105,000 | $109,200 | $113,568 | $118,111 | $122,835 |
| Property Value Growth | $0 | + $4,200 | + $8,568 | + $13,111 | + $17,835 |
| Cumulative Rental Income | $0 | + $4,550 | + $9,100 | + $13,649 | + $18,199 |
| Total Net Profit | $0 | $8,750 | $17,668 | $26,760 | $36,034 |
| ROI | 0.0% | 8.3% | 16.8% | 25.5% | 34.3% |
Value GrowthRentProfit
Payment Plans
Down Payment | |||
| 1Payment 1 | Oct 8, 2026 | 100% | $105,000 |