Villa, 2 bedrooms, 84 m²
Tumbak Bayuh Private SuitePhase 1Unit Unit 3
Layout2 Bedroom Suite
Bedrooms2
Bathrooms2
Living Area84 m²
Plot Area48 m²
Price per m²$ 1,541
Handover—
FinishTurnkey
OwnershipLeasehold
$ 129,412
Down Payment from $ 12,941 (10%)
Rental Income Model
Purchase Price:
$129,412
ADR:
$120
Occupancy:
80%
Annual Net Income:
$14,906
ROI:
11.5%
Payback Period:
8.7 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $2,920 | $35,040 |
OTA commission (15%) | -$438 | -$5,256 |
PB1 hotel tax (8.5%) | -$248 | -$2,978 |
Operating costs (staff, service, utilities) (20.89%) | -$610 | -$7,320 |
Management fee (8.34%) | -$244 | -$2,922 |
Profit tax (4.73%) | -$138 | -$1,657 |
Net Income (Before Tax) | $1,242 | $14,906 |
Resale Projection
Handover 2026 | 2027 | 2028 | 2029 | 2030 | |
|---|---|---|---|---|---|
| Projected Sale Price | $129,412 | $134,588 | $139,972 | $145,571 | $151,394 |
| Resale tax (0%) | $0 | $0 | $0 | $0 | $0 |
| Resale advertising (0%) | $0 | $0 | $0 | $0 | $0 |
| Cumulative Net Rental Income | $0 | $14,906 | $29,812 | $44,718 | $59,624 |
| Total Net Profit | $0 | $20,083 | $40,372 | $60,877 | $81,606 |
| ROI | 0.0% | 15.5% | 31.2% | 47.0% | 63.1% |
Payment Plans
Down Payment | |||
| 1Payment 1 | Aug 30, 2026 | 100% | $129,412 |